Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.38% first-year return on $134k initial cash invested.
-0.38%
Cash On Cash
6.32%
Cap Rate
1.07
DSCR
$5,409
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$105k
Closing costs
1%
$5,241
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,409
Total Expenses
$5,451
Mortgage P&I
48%
$2,587
Property Taxes
16%
$843
Home Insurance
3%
$183
HOA
0%
$0
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595