Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.19% first-year return on $132k initial cash invested.
-2.19%
Cash On Cash
5.62%
Cap Rate
0.98
DSCR
$4,572
Rent
-$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,445
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,572
Total Expenses
$4,813
Mortgage P&I
57%
$2,609
Property Taxes
10%
$457
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503