Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.51% first-year return on $131k initial cash invested.
-1.51%
Cash On Cash
5.89%
Cap Rate
1.01
DSCR
$5,004
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,358
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,004
Total Expenses
$5,168
Mortgage P&I
52%
$2,595
Property Taxes
14%
$681
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550