Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.33% first-year return on $129k initial cash invested.
-6.33%
Cash On Cash
4.59%
Cap Rate
0.79
DSCR
$3,750
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,297
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,750
Total Expenses
$4,432
Mortgage P&I
68%
$2,556
Property Taxes
11%
$415
Home Insurance
5%
$187
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412