Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.46% first-year return on $132k initial cash invested.
-1.46%
Cash On Cash
5.9%
Cap Rate
1.02
DSCR
$5,384
Rent
-$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,452
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,384
Total Expenses
$5,545
Mortgage P&I
49%
$2,625
Property Taxes
15%
$812
Home Insurance
5%
$278
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$162
Maintenance
4%
$215
Other
11%
$592