Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.35% first-year return on $139k initial cash invested.
-9.35%
Cash On Cash
3.73%
Cap Rate
0.65
DSCR
$3,388
Rent
-$1,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,783
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,388
Total Expenses
$4,475
Mortgage P&I
81%
$2,749
Property Taxes
4%
$127
Home Insurance
6%
$205
HOA
7%
$240
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373