Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.26% first-year return on $134k initial cash invested.
-3.26%
Cash On Cash
5.56%
Cap Rate
0.95
DSCR
$5,780
Rent
-$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,780
Total Expenses
$6,143
Mortgage P&I
46%
$2,682
Property Taxes
4%
$259
Home Insurance
3%
$192
HOA
18%
$1,045
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636