Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.27% first-year return on $138k initial cash invested.
-2.27%
Cash On Cash
5.75%
Cap Rate
0.97
DSCR
$4,608
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,734
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,608
Total Expenses
$4,870
Mortgage P&I
61%
$2,824
Property Taxes
6%
$271
Home Insurance
5%
$209
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507