Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.87% first-year return on $136k initial cash invested.
-6.87%
Cash On Cash
4.66%
Cap Rate
0.78
DSCR
$4,467
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,626
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,467
Total Expenses
$5,246
Mortgage P&I
62%
$2,783
Property Taxes
10%
$441
Home Insurance
4%
$199
HOA
7%
$304
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491