Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.53% first-year return on $134k initial cash invested.
-9.53%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$3,408
Rent
-$1,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,522
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,408
Total Expenses
$4,472
Mortgage P&I
80%
$2,731
Property Taxes
11%
$385
Home Insurance
6%
$196
HOA
0%
$2
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375