Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.03% first-year return on $131k initial cash invested.
-2.03%
Cash On Cash
5.95%
Cap Rate
0.98
DSCR
$4,503
Rent
-$222
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,382
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,503
Total Expenses
$4,725
Mortgage P&I
60%
$2,712
Property Taxes
6%
$249
Home Insurance
4%
$192
HOA
1%
$42
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495