Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.48% first-year return on $128k initial cash invested.
-10.48%
Cash On Cash
3.49%
Cap Rate
0.6
DSCR
$2,832
Rent
-$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,223
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,832
Total Expenses
$3,947
Mortgage P&I
89%
$2,519
Property Taxes
10%
$273
Home Insurance
7%
$192
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312