Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.91% first-year return on $134k initial cash invested.
-2.91%
Cash On Cash
5.61%
Cap Rate
0.95
DSCR
$4,518
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,540
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,518
Total Expenses
$4,844
Mortgage P&I
60%
$2,733
Property Taxes
8%
$378
Home Insurance
4%
$196
HOA
0%
$0
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497