Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.83% first-year return on $131k initial cash invested.
-3.83%
Cash On Cash
5.24%
Cap Rate
0.9
DSCR
$4,288
Rent
-$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,391
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,288
Total Expenses
$4,707
Mortgage P&I
61%
$2,600
Property Taxes
11%
$459
Home Insurance
4%
$188
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472