Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.79% first-year return on $138k initial cash invested.
-5.79%
Cash On Cash
4.69%
Cap Rate
0.81
DSCR
$3,710
Rent
-$664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,700
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,710
Total Expenses
$4,374
Mortgage P&I
74%
$2,742
Property Taxes
5%
$172
Home Insurance
5%
$200
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408