Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.11% first-year return on $138k initial cash invested.
-7.11%
Cash On Cash
4.38%
Cap Rate
0.76
DSCR
$3,999
Rent
-$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,731
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,999
Total Expenses
$4,819
Mortgage P&I
69%
$2,751
Property Taxes
12%
$498
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440