Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.41% first-year return on $136k initial cash invested.
-3.41%
Cash On Cash
5.33%
Cap Rate
0.92
DSCR
$4,394
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,633
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,394
Total Expenses
$4,781
Mortgage P&I
62%
$2,715
Property Taxes
8%
$346
Home Insurance
5%
$205
HOA
0%
$21
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483