Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.95% first-year return on $139k initial cash invested.
-11.95%
Cash On Cash
3.27%
Cap Rate
0.56
DSCR
$3,438
Rent
-$1,380
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
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,742
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,438
Total Expenses
$4,818
Mortgage P&I
82%
$2,805
Property Taxes
19%
$638
Home Insurance
6%
$205
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$378