Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.61% first-year return on $135k initial cash invested.
-8.61%
Cash On Cash
4.06%
Cap Rate
0.69
DSCR
$3,536
Rent
-$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,579
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$4,506
Mortgage P&I
77%
$2,715
Property Taxes
9%
$312
Home Insurance
6%
$200
HOA
2%
$78
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389