Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.96% first-year return on $129k initial cash invested.
-10.96%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$3,126
Rent
-$1,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,308
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,126
Total Expenses
$4,309
Mortgage P&I
84%
$2,640
Property Taxes
13%
$417
Home Insurance
6%
$189
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344