Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.19% first-year return on $139k initial cash invested.
-5.19%
Cash On Cash
5.05%
Cap Rate
0.85
DSCR
$4,392
Rent
-$599
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,740
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,392
Total Expenses
$4,991
Mortgage P&I
65%
$2,839
Property Taxes
10%
$455
Home Insurance
5%
$203
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483