Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.93% first-year return on $128k initial cash invested.
-6.93%
Cash On Cash
4.54%
Cap Rate
0.77
DSCR
$3,442
Rent
-$741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,442
Total Expenses
$4,183
Mortgage P&I
75%
$2,588
Property Taxes
7%
$240
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379