Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.67% first-year return on $137k initial cash invested.
-1.67%
Cash On Cash
5.87%
Cap Rate
1
DSCR
$4,941
Rent
-$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,663
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,941
Total Expenses
$5,132
Mortgage P&I
56%
$2,764
Property Taxes
10%
$487
Home Insurance
4%
$200
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544