Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.63% first-year return on $138k initial cash invested.
-17.63%
Cash On Cash
1.75%
Cap Rate
0.3
DSCR
$1,834
Rent
-$2,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,691
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,834
Total Expenses
$3,854
Mortgage P&I
151%
$2,777
Property Taxes
13%
$244
Home Insurance
11%
$210
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$202