Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.71% first-year return on $133k initial cash invested.
-5.71%
Cash On Cash
4.71%
Cap Rate
0.82
DSCR
$4,010
Rent
-$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,483
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,010
Total Expenses
$4,643
Mortgage P&I
66%
$2,627
Property Taxes
12%
$462
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441