Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.69% first-year return on $130k initial cash invested.
-8.69%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$3,638
Rent
-$941
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,333
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,638
Total Expenses
$4,579
Mortgage P&I
71%
$2,594
Property Taxes
14%
$526
Home Insurance
5%
$196
HOA
1%
$25
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400