Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.7% first-year return on $133k initial cash invested.
-15.7%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$2,649
Rent
-$1,744
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
6.2%
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
$2,649
Total Expenses
$4,393
Mortgage P&I
101%
$2,687
Property Taxes
23%
$614
Home Insurance
7%
$192
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291