Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.09% first-year return on $130k initial cash invested.
-8.09%
Cash On Cash
4.1%
Cap Rate
0.71
DSCR
$3,658
Rent
-$880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,355
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,658
Total Expenses
$4,538
Mortgage P&I
70%
$2,563
Property Taxes
15%
$543
Home Insurance
5%
$189
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402