Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.41% first-year return on $139k initial cash invested.
-12.41%
Cash On Cash
2.99%
Cap Rate
0.52
DSCR
$3,192
Rent
-$1,436
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,755
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,192
Total Expenses
$4,628
Mortgage P&I
86%
$2,741
Property Taxes
18%
$573
Home Insurance
7%
$228
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351