Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.99% first-year return on $133k initial cash invested.
-9.99%
Cash On Cash
3.72%
Cap Rate
0.64
DSCR
$3,873
Rent
-$1,111
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
6.1%
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
$3,873
Total Expenses
$4,984
Mortgage P&I
69%
$2,660
Property Taxes
8%
$298
Home Insurance
5%
$192
HOA
13%
$517
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426