Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.17% first-year return on $134k initial cash invested.
-13.17%
Cash On Cash
2.93%
Cap Rate
0.5
DSCR
$2,606
Rent
-$1,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,606
Total Expenses
$4,071
Mortgage P&I
104%
$2,706
Property Taxes
11%
$287
Home Insurance
7%
$192
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287