Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.71% first-year return on $137k initial cash invested.
-9.71%
Cash On Cash
3.83%
Cap Rate
0.65
DSCR
$2,979
Rent
-$1,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,677
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,979
Total Expenses
$4,089
Mortgage P&I
94%
$2,805
Property Taxes
2%
$66
Home Insurance
7%
$206
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328