Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.7% first-year return on $133k initial cash invested.
-1.7%
Cash On Cash
5.85%
Cap Rate
1
DSCR
$4,851
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,851
Total Expenses
$5,040
Mortgage P&I
55%
$2,670
Property Taxes
11%
$528
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534