Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.92% first-year return on $133k initial cash invested.
-5.92%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$4,120
Rent
-$658
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,498
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,120
Total Expenses
$4,778
Mortgage P&I
66%
$2,727
Property Taxes
10%
$418
Home Insurance
5%
$192
HOA
1%
$40
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453