Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.7% first-year return on $134k initial cash invested.
-6.7%
Cash On Cash
4.62%
Cap Rate
0.78
DSCR
$3,924
Rent
-$747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,514
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,924
Total Expenses
$4,671
Mortgage P&I
69%
$2,713
Property Taxes
11%
$423
Home Insurance
5%
$200
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432