Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.17% first-year return on $130k initial cash invested.
-8.17%
Cash On Cash
4.22%
Cap Rate
0.72
DSCR
$3,918
Rent
-$884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,329
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,918
Total Expenses
$4,802
Mortgage P&I
66%
$2,599
Property Taxes
18%
$697
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431