Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.6% first-year return on $139k initial cash invested.
-0.6%
Cash On Cash
6.05%
Cap Rate
1.04
DSCR
$4,862
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,776
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,862
Total Expenses
$4,932
Mortgage P&I
57%
$2,790
Property Taxes
4%
$185
Home Insurance
4%
$205
HOA
2%
$100
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$535