Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.52% first-year return on $134k initial cash invested.
-8.52%
Cash On Cash
4.03%
Cap Rate
0.7
DSCR
$3,810
Rent
-$952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,530
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,810
Total Expenses
$4,762
Mortgage P&I
70%
$2,658
Property Taxes
14%
$539
Home Insurance
5%
$198
HOA
2%
$73
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419