Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.39% first-year return on $136k initial cash invested.
-2.39%
Cash On Cash
5.47%
Cap Rate
0.97
DSCR
$4,762
Rent
-$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,608
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,762
Total Expenses
$5,032
Mortgage P&I
55%
$2,638
Property Taxes
9%
$435
Home Insurance
4%
$205
HOA
3%
$136
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524