Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.18% first-year return on $134k initial cash invested.
-1.18%
Cash On Cash
6.24%
Cap Rate
1.03
DSCR
$5,162
Rent
-$131
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
$5,162
Total Expenses
$5,293
Mortgage P&I
54%
$2,785
Property Taxes
11%
$562
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$568