Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.47% first-year return on $137k initial cash invested.
-0.47%
Cash On Cash
6.27%
Cap Rate
1.05
DSCR
$5,067
Rent
-$54
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%
$5,684
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,067
Total Expenses
$5,121
Mortgage P&I
56%
$2,820
Property Taxes
6%
$312
Home Insurance
4%
$201
HOA
1%
$65
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557