Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.56% first-year return on $135k initial cash invested.
-3.56%
Cash On Cash
5.41%
Cap Rate
0.92
DSCR
$4,426
Rent
-$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,582
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,426
Total Expenses
$4,827
Mortgage P&I
62%
$2,742
Property Taxes
9%
$388
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487