Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.13% first-year return on $132k initial cash invested.
-8.13%
Cash On Cash
4.18%
Cap Rate
0.71
DSCR
$3,194
Rent
-$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,194
Total Expenses
$4,091
Mortgage P&I
83%
$2,666
Property Taxes
5%
$148
Home Insurance
6%
$191
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351