Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8% first-year return on $131k initial cash invested.
-8%
Cash On Cash
4.49%
Cap Rate
0.73
DSCR
$3,352
Rent
-$876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,352
Total Expenses
$4,228
Mortgage P&I
82%
$2,763
Property Taxes
4%
$136
Home Insurance
6%
$189
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369