Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.4% first-year return on $131k initial cash invested.
-13.4%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$3,012
Rent
-$1,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,365
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,012
Total Expenses
$4,471
Mortgage P&I
88%
$2,636
Property Taxes
21%
$621
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331