Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.37% first-year return on $135k initial cash invested.
-8.37%
Cash On Cash
4.05%
Cap Rate
0.71
DSCR
$4,236
Rent
-$940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,564
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,236
Total Expenses
$5,176
Mortgage P&I
63%
$2,650
Property Taxes
20%
$844
Home Insurance
6%
$243
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466