Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.59% first-year return on $137k initial cash invested.
-5.59%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$4,800
Rent
-$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,675
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,800
Total Expenses
$5,439
Mortgage P&I
59%
$2,817
Property Taxes
6%
$310
Home Insurance
4%
$206
HOA
10%
$474
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528