Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.36% first-year return on $131k initial cash invested.
-4.36%
Cash On Cash
5.18%
Cap Rate
0.89
DSCR
$4,521
Rent
-$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,392
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,521
Total Expenses
$4,998
Mortgage P&I
58%
$2,622
Property Taxes
13%
$591
Home Insurance
5%
$210
HOA
1%
$37
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497