Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.31% first-year return on $138k initial cash invested.
-7.31%
Cash On Cash
4.46%
Cap Rate
0.76
DSCR
$4,202
Rent
-$843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,736
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,202
Total Expenses
$5,045
Mortgage P&I
67%
$2,806
Property Taxes
15%
$610
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462