Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.65% first-year return on $133k initial cash invested.
-0.65%
Cash On Cash
6.17%
Cap Rate
1.05
DSCR
$5,438
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,463
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,438
Total Expenses
$5,510
Mortgage P&I
49%
$2,661
Property Taxes
10%
$568
Home Insurance
4%
$192
HOA
4%
$239
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$598