Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.86% first-year return on $132k initial cash invested.
-1.86%
Cash On Cash
5.88%
Cap Rate
0.99
DSCR
$4,680
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,423
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,680
Total Expenses
$4,884
Mortgage P&I
57%
$2,673
Property Taxes
9%
$424
Home Insurance
4%
$196
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515