Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.07% first-year return on $132k initial cash invested.
-9.07%
Cash On Cash
3.96%
Cap Rate
0.68
DSCR
$4,218
Rent
-$998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,433
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,218
Total Expenses
$5,216
Mortgage P&I
62%
$2,622
Property Taxes
14%
$594
Home Insurance
5%
$194
HOA
9%
$371
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464