Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.59% first-year return on $132k initial cash invested.
-15.59%
Cash On Cash
2.21%
Cap Rate
0.38
DSCR
$2,976
Rent
-$1,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,436
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,976
Total Expenses
$4,693
Mortgage P&I
87%
$2,597
Property Taxes
22%
$663
Home Insurance
6%
$192
HOA
8%
$230
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327