Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.72% first-year return on $131k initial cash invested.
-3.72%
Cash On Cash
5.26%
Cap Rate
0.91
DSCR
$4,236
Rent
-$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,377
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,236
Total Expenses
$4,642
Mortgage P&I
61%
$2,595
Property Taxes
9%
$374
Home Insurance
5%
$192
HOA
1%
$42
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466