Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.53% first-year return on $139k initial cash invested.
-1.53%
Cash On Cash
5.89%
Cap Rate
1.01
DSCR
$5,430
Rent
-$177
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,764
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,430
Total Expenses
$5,607
Mortgage P&I
51%
$2,789
Property Taxes
12%
$630
Home Insurance
4%
$203
HOA
3%
$139
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597