Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.67% first-year return on $142k initial cash invested.
-5.67%
Cash On Cash
4.81%
Cap Rate
0.82
DSCR
$4,035
Rent
-$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$112k
Closing costs
1%
$5,604
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,035
Total Expenses
$4,704
Mortgage P&I
68%
$2,755
Property Taxes
7%
$302
Home Insurance
5%
$196
HOA
2%
$80
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444
Projection Charts
Investment Value YoY