Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.85% first-year return on $139k initial cash invested.
-14.85%
Cash On Cash
2.5%
Cap Rate
0.43
DSCR
$3,644
Rent
-$1,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,644
Total Expenses
$5,361
Mortgage P&I
76%
$2,771
Property Taxes
32%
$1,150
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401