Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.58% first-year return on $138k initial cash invested.
-7.58%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$3,567
Rent
-$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,698
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,567
Total Expenses
$4,436
Mortgage P&I
79%
$2,830
Property Taxes
5%
$192
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392