Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.56% first-year return on $139k initial cash invested.
-4.56%
Cash On Cash
5.17%
Cap Rate
0.88
DSCR
$4,756
Rent
-$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,765
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,756
Total Expenses
$5,284
Mortgage P&I
59%
$2,822
Property Taxes
13%
$627
Home Insurance
4%
$208
HOA
0%
$10
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523