Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.46% first-year return on $134k initial cash invested.
-17.46%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$2,282
Rent
-$1,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,282
Total Expenses
$4,224
Mortgage P&I
117%
$2,675
Property Taxes
26%
$582
Home Insurance
8%
$192
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251