Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.39% first-year return on $139k initial cash invested.
-0.39%
Cash On Cash
6.18%
Cap Rate
1.06
DSCR
$5,462
Rent
-$45
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,753
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,462
Total Expenses
$5,507
Mortgage P&I
51%
$2,792
Property Taxes
12%
$658
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$601