Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.88% first-year return on $128k initial cash invested.
-12.88%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$2,616
Rent
-$1,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,219
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,616
Total Expenses
$3,986
Mortgage P&I
98%
$2,565
Property Taxes
13%
$344
Home Insurance
7%
$187
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$288