Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.34% first-year return on $133k initial cash invested.
-4.34%
Cash On Cash
5.11%
Cap Rate
0.89
DSCR
$4,668
Rent
-$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,474
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,668
Total Expenses
$5,149
Mortgage P&I
56%
$2,625
Property Taxes
11%
$516
Home Insurance
4%
$196
HOA
5%
$225
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513