Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.16% first-year return on $135k initial cash invested.
-7.16%
Cash On Cash
4.48%
Cap Rate
0.76
DSCR
$3,656
Rent
-$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,552
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,656
Total Expenses
$4,459
Mortgage P&I
75%
$2,730
Property Taxes
8%
$284
Home Insurance
5%
$200
HOA
0%
$2
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402