Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.21% first-year return on $134k initial cash invested.
-6.21%
Cash On Cash
4.64%
Cap Rate
0.8
DSCR
$3,728
Rent
-$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,517
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,728
Total Expenses
$4,421
Mortgage P&I
72%
$2,675
Property Taxes
7%
$250
Home Insurance
5%
$196
HOA
1%
$33
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410