Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.2% first-year return on $128k initial cash invested.
-14.2%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$2,110
Rent
-$1,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,220
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,110
Total Expenses
$3,620
Mortgage P&I
123%
$2,605
Property Taxes
6%
$116
Home Insurance
9%
$183
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232