Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.76% first-year return on $135k initial cash invested.
-13.76%
Cash On Cash
2.72%
Cap Rate
0.47
DSCR
$3,216
Rent
-$1,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,548
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,216
Total Expenses
$4,758
Mortgage P&I
83%
$2,670
Property Taxes
25%
$796
Home Insurance
6%
$198
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$354