Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1% first-year return on $115k initial cash invested.
-1%
Cash On Cash
6.16%
Cap Rate
1.04
DSCR
$5,433
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,488
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$5,433
Total Expenses
$5,529
Mortgage P&I
50%
$2,694
Property Taxes
15%
$796
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$598