Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.59% first-year return on $128k initial cash invested.
-2.59%
Cash On Cash
5.54%
Cap Rate
0.96
DSCR
$4,082
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,230
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,082
Total Expenses
$4,358
Mortgage P&I
62%
$2,528
Property Taxes
6%
$251
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449