Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.43% first-year return on $129k initial cash invested.
-6.43%
Cash On Cash
4.78%
Cap Rate
0.8
DSCR
$3,915
Rent
-$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,286
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,915
Total Expenses
$4,606
Mortgage P&I
67%
$2,638
Property Taxes
9%
$362
Home Insurance
5%
$189
HOA
2%
$85
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431