Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.55% first-year return on $136k initial cash invested.
-3.55%
Cash On Cash
5.34%
Cap Rate
0.92
DSCR
$4,450
Rent
-$402
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,608
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,450
Total Expenses
$4,852
Mortgage P&I
61%
$2,720
Property Taxes
10%
$436
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490