Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.05% first-year return on $131k initial cash invested.
-1.05%
Cash On Cash
5.97%
Cap Rate
1.03
DSCR
$4,554
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,377
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,554
Total Expenses
$4,669
Mortgage P&I
57%
$2,606
Property Taxes
7%
$323
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501