Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.05% first-year return on $131k initial cash invested.
-11.05%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$3,736
Rent
-$1,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,386
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,736
Total Expenses
$4,943
Mortgage P&I
71%
$2,635
Property Taxes
17%
$628
Home Insurance
5%
$191
HOA
6%
$220
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411