Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.49% first-year return on $138k initial cash invested.
-1.49%
Cash On Cash
5.89%
Cap Rate
1.01
DSCR
$4,714
Rent
-$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,721
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,714
Total Expenses
$4,885
Mortgage P&I
59%
$2,790
Property Taxes
6%
$290
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$519