Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.55% first-year return on $131k initial cash invested.
-6.55%
Cash On Cash
4.69%
Cap Rate
0.8
DSCR
$4,563
Rent
-$712
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,359
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,563
Total Expenses
$5,275
Mortgage P&I
58%
$2,624
Property Taxes
20%
$906
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502