Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.99% first-year return on $132k initial cash invested.
-6.99%
Cash On Cash
4.82%
Cap Rate
0.79
DSCR
$4,516
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,414
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,516
Total Expenses
$5,283
Mortgage P&I
61%
$2,762
Property Taxes
18%
$793
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$135
Maintenance
4%
$181
Other
11%
$497