Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.55% first-year return on $129k initial cash invested.
-0.55%
Cash On Cash
6.33%
Cap Rate
1.05
DSCR
$4,662
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,284
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,662
Total Expenses
$4,721
Mortgage P&I
57%
$2,659
Property Taxes
6%
$290
Home Insurance
4%
$188
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$513