Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.05% first-year return on $133k initial cash invested.
-3.05%
Cash On Cash
5.51%
Cap Rate
0.94
DSCR
$4,644
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,466
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,644
Total Expenses
$4,981
Mortgage P&I
57%
$2,659
Property Taxes
12%
$551
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511