Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.44% first-year return on $132k initial cash invested.
-13.44%
Cash On Cash
2.75%
Cap Rate
0.48
DSCR
$2,620
Rent
-$1,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,415
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,620
Total Expenses
$4,095
Mortgage P&I
100%
$2,611
Property Taxes
15%
$401
Home Insurance
7%
$192
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288