Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.38% first-year return on $134k initial cash invested.
-5.38%
Cash On Cash
4.89%
Cap Rate
0.84
DSCR
$4,134
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,517
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,134
Total Expenses
$4,734
Mortgage P&I
65%
$2,681
Property Taxes
11%
$450
Home Insurance
5%
$198
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455