Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.82% first-year return on $129k initial cash invested.
-7.82%
Cash On Cash
4.57%
Cap Rate
0.74
DSCR
$3,702
Rent
-$844
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,308
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,702
Total Expenses
$4,546
Mortgage P&I
73%
$2,716
Property Taxes
10%
$377
Home Insurance
5%
$182
HOA
0%
$13
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407