Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.93% first-year return on $132k initial cash invested.
-5.93%
Cash On Cash
4.83%
Cap Rate
0.82
DSCR
$4,424
Rent
-$652
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,430
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,424
Total Expenses
$5,076
Mortgage P&I
60%
$2,661
Property Taxes
12%
$552
Home Insurance
5%
$205
HOA
3%
$153
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487