Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.3% first-year return on $138k initial cash invested.
-9.3%
Cash On Cash
3.99%
Cap Rate
0.68
DSCR
$4,029
Rent
-$1,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,706
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,029
Total Expenses
$5,097
Mortgage P&I
70%
$2,805
Property Taxes
18%
$722
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443