Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.77% first-year return on $139k initial cash invested.
-2.77%
Cash On Cash
5.67%
Cap Rate
0.95
DSCR
$4,582
Rent
-$322
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,777
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,582
Total Expenses
$4,904
Mortgage P&I
63%
$2,868
Property Taxes
6%
$274
Home Insurance
4%
$205
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504