Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.53% first-year return on $136k initial cash invested.
-5.53%
Cash On Cash
4.74%
Cap Rate
0.82
DSCR
$3,724
Rent
-$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,606
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,724
Total Expenses
$4,349
Mortgage P&I
72%
$2,692
Property Taxes
5%
$191
Home Insurance
5%
$199
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410