Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.25% first-year return on $136k initial cash invested.
-0.25%
Cash On Cash
6.12%
Cap Rate
1.06
DSCR
$4,774
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,637
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,774
Total Expenses
$4,802
Mortgage P&I
57%
$2,714
Property Taxes
6%
$269
Home Insurance
4%
$196
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525