Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.2% first-year return on $129k initial cash invested.
-4.2%
Cash On Cash
5.17%
Cap Rate
0.89
DSCR
$4,188
Rent
-$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,307
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,188
Total Expenses
$4,641
Mortgage P&I
61%
$2,572
Property Taxes
11%
$459
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461