Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.66% first-year return on $130k initial cash invested.
-7.66%
Cash On Cash
4.25%
Cap Rate
0.73
DSCR
$3,264
Rent
-$832
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,264
Total Expenses
$4,096
Mortgage P&I
80%
$2,597
Property Taxes
6%
$189
Home Insurance
6%
$199
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359