Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.1% first-year return on $139k initial cash invested.
-18.1%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$1,827
Rent
-$2,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,782
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,827
Total Expenses
$3,930
Mortgage P&I
156%
$2,844
Property Taxes
14%
$255
Home Insurance
11%
$210
HOA
0%
$0
Property Management
12%
$219
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$201