Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.26% first-year return on $128k initial cash invested.
-9.26%
Cash On Cash
3.78%
Cap Rate
0.65
DSCR
$2,805
Rent
-$990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$3,795
Mortgage P&I
90%
$2,532
Property Taxes
4%
$125
Home Insurance
7%
$184
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309