Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.03% first-year return on $128k initial cash invested.
-8.03%
Cash On Cash
4.24%
Cap Rate
0.72
DSCR
$3,314
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,233
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,314
Total Expenses
$4,170
Mortgage P&I
78%
$2,570
Property Taxes
9%
$288
Home Insurance
6%
$184
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365