Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.66% first-year return on $129k initial cash invested.
-3.66%
Cash On Cash
5.32%
Cap Rate
0.91
DSCR
$4,360
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,299
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,360
Total Expenses
$4,754
Mortgage P&I
59%
$2,570
Property Taxes
12%
$516
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$480