Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.17% first-year return on $134k initial cash invested.
-1.17%
Cash On Cash
6.1%
Cap Rate
1.04
DSCR
$5,752
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,526
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,752
Total Expenses
$5,883
Mortgage P&I
47%
$2,711
Property Taxes
12%
$688
Home Insurance
3%
$199
HOA
6%
$329
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633