Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.14% first-year return on $134k initial cash invested.
-9.14%
Cash On Cash
3.99%
Cap Rate
0.68
DSCR
$3,794
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,505
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,794
Total Expenses
$4,812
Mortgage P&I
71%
$2,695
Property Taxes
14%
$546
Home Insurance
5%
$198
HOA
2%
$83
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417