Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.57% first-year return on $138k initial cash invested.
-4.57%
Cash On Cash
5.02%
Cap Rate
0.87
DSCR
$4,196
Rent
-$527
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,730
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,196
Total Expenses
$4,723
Mortgage P&I
66%
$2,756
Property Taxes
8%
$334
Home Insurance
5%
$205
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462