Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.37% first-year return on $130k initial cash invested.
-2.37%
Cash On Cash
5.7%
Cap Rate
0.97
DSCR
$4,755
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,324
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,755
Total Expenses
$5,011
Mortgage P&I
55%
$2,595
Property Taxes
11%
$503
Home Insurance
4%
$187
HOA
2%
$109
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523