Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.53% first-year return on $135k initial cash invested.
-6.53%
Cash On Cash
4.63%
Cap Rate
0.79
DSCR
$3,954
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,565
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,954
Total Expenses
$4,688
Mortgage P&I
69%
$2,722
Property Taxes
11%
$426
Home Insurance
5%
$196
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435