Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.94% first-year return on $129k initial cash invested.
-2.94%
Cash On Cash
5.46%
Cap Rate
0.94
DSCR
$4,190
Rent
-$317
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%
$5,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,190
Total Expenses
$4,507
Mortgage P&I
61%
$2,559
Property Taxes
8%
$336
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461