Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.04% first-year return on $130k initial cash invested.
-11.04%
Cash On Cash
3.44%
Cap Rate
0.58
DSCR
$2,616
Rent
-$1,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,322
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,616
Total Expenses
$3,810
Mortgage P&I
100%
$2,614
Property Taxes
4%
$114
Home Insurance
7%
$192
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$288