Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.35% first-year return on $128k initial cash invested.
-15.35%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$2,348
Rent
-$1,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,348
Total Expenses
$3,989
Mortgage P&I
110%
$2,582
Property Taxes
18%
$415
Home Insurance
8%
$184
HOA
0%
$10
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258