Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.78% first-year return on $133k initial cash invested.
-12.78%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$2,336
Rent
-$1,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,475
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,336
Total Expenses
$3,752
Mortgage P&I
116%
$2,709
Property Taxes
2%
$58
Home Insurance
8%
$192
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257