Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.26% first-year return on $136k initial cash invested.
-2.26%
Cash On Cash
5.93%
Cap Rate
0.98
DSCR
$5,052
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,622
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,052
Total Expenses
$5,308
Mortgage P&I
56%
$2,834
Property Taxes
11%
$556
Home Insurance
4%
$200
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556