Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.34% first-year return on $132k initial cash invested.
-8.34%
Cash On Cash
4.06%
Cap Rate
0.7
DSCR
$3,512
Rent
-$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,512
Total Expenses
$4,432
Mortgage P&I
75%
$2,623
Property Taxes
12%
$426
Home Insurance
5%
$191
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386