Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11% first-year return on $130k initial cash invested.
-11%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$3,141
Rent
-$1,190
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,327
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,141
Total Expenses
$4,331
Mortgage P&I
84%
$2,649
Property Taxes
12%
$369
Home Insurance
6%
$191
HOA
2%
$53
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346