Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.34% first-year return on $130k initial cash invested.
-11.34%
Cash On Cash
3.35%
Cap Rate
0.57
DSCR
$3,057
Rent
-$1,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,057
Total Expenses
$4,289
Mortgage P&I
85%
$2,603
Property Taxes
15%
$460
Home Insurance
6%
$187
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336