Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.77% first-year return on $133k initial cash invested.
-0.77%
Cash On Cash
6.11%
Cap Rate
1.05
DSCR
$5,523
Rent
-$86
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
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,496
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,523
Total Expenses
$5,609
Mortgage P&I
48%
$2,664
Property Taxes
16%
$858
Home Insurance
4%
$208
HOA
0%
$0
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608