Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.65% first-year return on $139k initial cash invested.
-5.65%
Cash On Cash
4.92%
Cap Rate
0.83
DSCR
$4,348
Rent
-$652
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,741
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,348
Total Expenses
$5,000
Mortgage P&I
65%
$2,832
Property Taxes
11%
$490
Home Insurance
5%
$200
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478