Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.49% first-year return on $139k initial cash invested.
-2.49%
Cash On Cash
5.84%
Cap Rate
0.97
DSCR
$4,707
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,758
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,707
Total Expenses
$4,995
Mortgage P&I
62%
$2,903
Property Taxes
6%
$286
Home Insurance
4%
$206
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518