Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.47% first-year return on $129k initial cash invested.
-11.47%
Cash On Cash
3.24%
Cap Rate
0.56
DSCR
$2,376
Rent
-$1,234
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,290
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,376
Total Expenses
$3,610
Mortgage P&I
108%
$2,566
Property Taxes
2%
$52
Home Insurance
8%
$185
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261