Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.97% first-year return on $136k initial cash invested.
-9.97%
Cash On Cash
3.73%
Cap Rate
0.63
DSCR
$3,024
Rent
-$1,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,636
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,024
Total Expenses
$4,157
Mortgage P&I
91%
$2,765
Property Taxes
5%
$158
Home Insurance
7%
$205
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333