Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.68% first-year return on $136k initial cash invested.
-5.68%
Cash On Cash
4.92%
Cap Rate
0.83
DSCR
$4,592
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,617
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,592
Total Expenses
$5,236
Mortgage P&I
60%
$2,765
Property Taxes
12%
$548
Home Insurance
4%
$197
HOA
4%
$164
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505