Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.34% first-year return on $138k initial cash invested.
-9.34%
Cash On Cash
3.85%
Cap Rate
0.66
DSCR
$3,454
Rent
-$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,719
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,454
Total Expenses
$4,529
Mortgage P&I
80%
$2,774
Property Taxes
10%
$336
Home Insurance
6%
$205
HOA
1%
$40
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380