Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.5% first-year return on $137k initial cash invested.
-12.5%
Cash On Cash
3.06%
Cap Rate
0.52
DSCR
$2,790
Rent
-$1,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,666
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,790
Total Expenses
$4,217
Mortgage P&I
99%
$2,758
Property Taxes
11%
$308
Home Insurance
7%
$201
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307