Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.62% first-year return on $128k initial cash invested.
-11.62%
Cash On Cash
3.32%
Cap Rate
0.57
DSCR
$3,178
Rent
-$1,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,241
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,178
Total Expenses
$4,418
Mortgage P&I
81%
$2,562
Property Taxes
18%
$566
Home Insurance
7%
$210
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350