Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.41% first-year return on $129k initial cash invested.
-4.41%
Cash On Cash
5.1%
Cap Rate
0.88
DSCR
$4,118
Rent
-$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,283
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,118
Total Expenses
$4,592
Mortgage P&I
62%
$2,554
Property Taxes
9%
$357
Home Insurance
4%
$185
HOA
2%
$95
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453