Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5% first-year return on $138k initial cash invested.
-5%
Cash On Cash
5%
Cap Rate
0.87
DSCR
$5,145
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,719
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,145
Total Expenses
$5,720
Mortgage P&I
54%
$2,754
Property Taxes
20%
$1,016
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566