Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.82% first-year return on $135k initial cash invested.
-2.82%
Cash On Cash
5.45%
Cap Rate
0.95
DSCR
$4,510
Rent
-$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,566
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,510
Total Expenses
$4,827
Mortgage P&I
59%
$2,665
Property Taxes
10%
$438
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496