Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.02% first-year return on $135k initial cash invested.
-9.02%
Cash On Cash
3.92%
Cap Rate
0.68
DSCR
$4,162
Rent
-$1,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,572
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,162
Total Expenses
$5,177
Mortgage P&I
64%
$2,667
Property Taxes
19%
$776
Home Insurance
5%
$196
HOA
3%
$124
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458