Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.97% first-year return on $132k initial cash invested.
-6.97%
Cash On Cash
4.4%
Cap Rate
0.76
DSCR
$3,549
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,434
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,549
Total Expenses
$4,316
Mortgage P&I
74%
$2,616
Property Taxes
9%
$302
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390