Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.97% first-year return on $134k initial cash invested.
-1.97%
Cash On Cash
5.87%
Cap Rate
1
DSCR
$5,442
Rent
-$219
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,442
Total Expenses
$5,661
Mortgage P&I
49%
$2,691
Property Taxes
17%
$927
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599