Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.38% first-year return on $135k initial cash invested.
-9.38%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$3,922
Rent
-$1,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,549
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,922
Total Expenses
$4,974
Mortgage P&I
70%
$2,746
Property Taxes
14%
$548
Home Insurance
5%
$194
HOA
4%
$152
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431