Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.16% first-year return on $128k initial cash invested.
-8.16%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$3,390
Rent
-$870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,232
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,390
Total Expenses
$4,260
Mortgage P&I
77%
$2,595
Property Taxes
10%
$324
Home Insurance
6%
$187
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373