Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.85% first-year return on $133k initial cash invested.
-5.85%
Cash On Cash
4.8%
Cap Rate
0.82
DSCR
$3,849
Rent
-$648
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
6.2%
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
$3,849
Total Expenses
$4,497
Mortgage P&I
70%
$2,683
Property Taxes
7%
$270
Home Insurance
5%
$194
HOA
1%
$42
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423