Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.52% first-year return on $133k initial cash invested.
-6.52%
Cash On Cash
4.57%
Cap Rate
0.79
DSCR
$4,161
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,466
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,161
Total Expenses
$4,882
Mortgage P&I
63%
$2,636
Property Taxes
13%
$553
Home Insurance
4%
$175
HOA
3%
$104
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458