Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.9% first-year return on $134k initial cash invested.
-1.9%
Cash On Cash
5.72%
Cap Rate
0.99
DSCR
$4,743
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,507
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,743
Total Expenses
$4,955
Mortgage P&I
56%
$2,648
Property Taxes
11%
$502
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522