Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.45% first-year return on $130k initial cash invested.
-8.45%
Cash On Cash
4.13%
Cap Rate
0.71
DSCR
$4,328
Rent
-$916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,338
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,328
Total Expenses
$5,244
Mortgage P&I
60%
$2,581
Property Taxes
23%
$991
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476