Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.12% first-year return on $135k initial cash invested.
-4.12%
Cash On Cash
5.22%
Cap Rate
0.89
DSCR
$4,395
Rent
-$463
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,568
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,395
Total Expenses
$4,858
Mortgage P&I
62%
$2,708
Property Taxes
10%
$455
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483