Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.26% first-year return on $137k initial cash invested.
-7.26%
Cash On Cash
4.56%
Cap Rate
0.77
DSCR
$4,671
Rent
-$830
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,672
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,671
Total Expenses
$5,501
Mortgage P&I
60%
$2,797
Property Taxes
19%
$907
Home Insurance
4%
$208
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514