Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.27% first-year return on $133k initial cash invested.
-24.27%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$1,624
Rent
-$2,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,624
Total Expenses
$4,324
Mortgage P&I
166%
$2,693
Property Taxes
55%
$886
Home Insurance
12%
$192
HOA
0%
$0
Property Management
12%
$195
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$179