Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.32% first-year return on $131k initial cash invested.
-9.32%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$3,134
Rent
-$1,019
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,134
Total Expenses
$4,153
Mortgage P&I
86%
$2,710
Property Taxes
6%
$189
Home Insurance
6%
$189
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345