Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.01% first-year return on $138k initial cash invested.
-5.01%
Cash On Cash
5.04%
Cap Rate
0.86
DSCR
$4,832
Rent
-$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,693
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,832
Total Expenses
$5,406
Mortgage P&I
57%
$2,773
Property Taxes
16%
$792
Home Insurance
4%
$198
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532