Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.47% first-year return on $131k initial cash invested.
-6.47%
Cash On Cash
4.78%
Cap Rate
0.8
DSCR
$3,933
Rent
-$706
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,379
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,933
Total Expenses
$4,639
Mortgage P&I
68%
$2,690
Property Taxes
11%
$420
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433