Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.8% first-year return on $138k initial cash invested.
-8.8%
Cash On Cash
4.08%
Cap Rate
0.69
DSCR
$3,832
Rent
-$1,010
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
6.2%
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
$3,832
Total Expenses
$4,842
Mortgage P&I
73%
$2,792
Property Taxes
14%
$537
Home Insurance
5%
$201
HOA
0%
$9
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422