Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.54% first-year return on $133k initial cash invested.
-7.54%
Cash On Cash
4.46%
Cap Rate
0.75
DSCR
$3,504
Rent
-$837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,482
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,504
Total Expenses
$4,341
Mortgage P&I
78%
$2,736
Property Taxes
6%
$207
Home Insurance
6%
$198
HOA
0%
$10
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385