Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.28% first-year return on $138k initial cash invested.
-5.28%
Cash On Cash
4.95%
Cap Rate
0.84
DSCR
$4,161
Rent
-$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,716
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,161
Total Expenses
$4,768
Mortgage P&I
67%
$2,801
Property Taxes
8%
$352
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458