Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.23% first-year return on $130k initial cash invested.
-12.23%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$3,314
Rent
-$1,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,351
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,314
Total Expenses
$4,643
Mortgage P&I
79%
$2,626
Property Taxes
21%
$697
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365