Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.14% first-year return on $139k initial cash invested.
-15.14%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$2,334
Rent
-$1,751
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
6.5%
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
$2,334
Total Expenses
$4,085
Mortgage P&I
125%
$2,913
Property Taxes
8%
$178
Home Insurance
9%
$201
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257