Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.77% first-year return on $133k initial cash invested.
-1.77%
Cash On Cash
5.79%
Cap Rate
0.99
DSCR
$4,544
Rent
-$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,484
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,544
Total Expenses
$4,740
Mortgage P&I
59%
$2,659
Property Taxes
8%
$344
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500