Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.14% first-year return on $137k initial cash invested.
-17.14%
Cash On Cash
1.84%
Cap Rate
0.32
DSCR
$2,835
Rent
-$1,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,645
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,835
Total Expenses
$4,785
Mortgage P&I
95%
$2,701
Property Taxes
8%
$230
Home Insurance
7%
$201
HOA
24%
$690
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312