Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.04% first-year return on $129k initial cash invested.
-18.04%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$1,443
Rent
-$1,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,443
Total Expenses
$3,387
Mortgage P&I
183%
$2,635
Property Taxes
5%
$75
Home Insurance
13%
$186
HOA
0%
$0
Property Management
12%
$173
CapEx
4%
$58
Vacancy
3%
$43
Maintenance
4%
$58
Other
11%
$159