Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.24% first-year return on $134k initial cash invested.
-8.24%
Cash On Cash
4.42%
Cap Rate
0.73
DSCR
$4,350
Rent
-$917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,350
Total Expenses
$5,267
Mortgage P&I
64%
$2,767
Property Taxes
19%
$830
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478