Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.78% first-year return on $129k initial cash invested.
-2.78%
Cash On Cash
5.81%
Cap Rate
0.96
DSCR
$5,018
Rent
-$299
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,285
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,018
Total Expenses
$5,317
Mortgage P&I
53%
$2,659
Property Taxes
15%
$760
Home Insurance
4%
$191
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552