Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.65% first-year return on $139k initial cash invested.
-10.65%
Cash On Cash
3.55%
Cap Rate
0.61
DSCR
$3,728
Rent
-$1,233
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%
$5,760
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,728
Total Expenses
$4,961
Mortgage P&I
75%
$2,788
Property Taxes
19%
$701
Home Insurance
6%
$205
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410