Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.91% first-year return on $132k initial cash invested.
-15.91%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$2,328
Rent
-$1,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,436
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,328
Total Expenses
$4,080
Mortgage P&I
115%
$2,687
Property Taxes
18%
$410
Home Insurance
8%
$192
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256