Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.09% first-year return on $132k initial cash invested.
-7.09%
Cash On Cash
4.42%
Cap Rate
0.76
DSCR
$4,120
Rent
-$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,448
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,120
Total Expenses
$4,902
Mortgage P&I
64%
$2,623
Property Taxes
17%
$686
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453