Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.16% first-year return on $136k initial cash invested.
-1.16%
Cash On Cash
6%
Cap Rate
1.03
DSCR
$5,220
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,631
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,220
Total Expenses
$5,352
Mortgage P&I
52%
$2,739
Property Taxes
12%
$612
Home Insurance
4%
$201
HOA
0%
$25
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574