Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.35% first-year return on $139k initial cash invested.
-5.35%
Cash On Cash
5.12%
Cap Rate
0.85
DSCR
$4,410
Rent
-$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,749
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,410
Total Expenses
$5,028
Mortgage P&I
66%
$2,895
Property Taxes
10%
$434
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485