Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.37% first-year return on $137k initial cash invested.
-3.37%
Cash On Cash
5.34%
Cap Rate
0.92
DSCR
$4,504
Rent
-$386
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,683
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,504
Total Expenses
$4,890
Mortgage P&I
61%
$2,736
Property Taxes
9%
$426
Home Insurance
4%
$198
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495