Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.45% first-year return on $136k initial cash invested.
-6.45%
Cash On Cash
4.5%
Cap Rate
0.79
DSCR
$3,891
Rent
-$731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,621
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,891
Total Expenses
$4,622
Mortgage P&I
69%
$2,684
Property Taxes
8%
$299
Home Insurance
5%
$200
HOA
3%
$115
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428