Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.07% first-year return on $134k initial cash invested.
-2.07%
Cash On Cash
5.81%
Cap Rate
0.99
DSCR
$5,200
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,546
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,200
Total Expenses
$5,432
Mortgage P&I
52%
$2,708
Property Taxes
15%
$781
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572