Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.7% first-year return on $135k initial cash invested.
-8.7%
Cash On Cash
4%
Cap Rate
0.69
DSCR
$3,348
Rent
-$978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,568
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,348
Total Expenses
$4,326
Mortgage P&I
81%
$2,699
Property Taxes
8%
$261
Home Insurance
6%
$203
HOA
1%
$25
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368