Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.91% first-year return on $138k initial cash invested.
-2.91%
Cash On Cash
5.61%
Cap Rate
0.95
DSCR
$4,666
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,734
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,666
Total Expenses
$5,002
Mortgage P&I
61%
$2,828
Property Taxes
8%
$388
Home Insurance
4%
$199
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513