Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.96% first-year return on $130k initial cash invested.
-2.96%
Cash On Cash
5.52%
Cap Rate
0.94
DSCR
$4,178
Rent
-$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,345
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,178
Total Expenses
$4,499
Mortgage P&I
62%
$2,611
Property Taxes
7%
$279
Home Insurance
5%
$189
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460