Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.71% first-year return on $139k initial cash invested.
-14.71%
Cash On Cash
2.48%
Cap Rate
0.43
DSCR
$3,866
Rent
-$1,701
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,866
Total Expenses
$5,567
Mortgage P&I
71%
$2,735
Property Taxes
34%
$1,316
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425