Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.44% first-year return on $139k initial cash invested.
-9.44%
Cash On Cash
4.21%
Cap Rate
0.68
DSCR
$3,816
Rent
-$1,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,756
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,816
Total Expenses
$4,908
Mortgage P&I
78%
$2,959
Property Taxes
7%
$262
Home Insurance
6%
$245
HOA
4%
$144
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420