Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.51% first-year return on $131k initial cash invested.
-4.51%
Cash On Cash
5.33%
Cap Rate
0.88
DSCR
$4,130
Rent
-$493
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,130
Total Expenses
$4,623
Mortgage P&I
66%
$2,721
Property Taxes
7%
$309
Home Insurance
5%
$189
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454