Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.15% first-year return on $137k initial cash invested.
-8.15%
Cash On Cash
4.35%
Cap Rate
0.72
DSCR
$3,534
Rent
-$931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,670
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,534
Total Expenses
$4,465
Mortgage P&I
81%
$2,846
Property Taxes
6%
$220
Home Insurance
6%
$198
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389