Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.53% first-year return on $136k initial cash invested.
-0.53%
Cash On Cash
6.29%
Cap Rate
1.05
DSCR
$5,205
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,629
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,205
Total Expenses
$5,265
Mortgage P&I
54%
$2,802
Property Taxes
9%
$492
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573