Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.35% first-year return on $135k initial cash invested.
-12.35%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$3,945
Rent
-$1,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,568
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,945
Total Expenses
$5,334
Mortgage P&I
70%
$2,764
Property Taxes
26%
$1,028
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434