Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.68% first-year return on $128k initial cash invested.
-11.68%
Cash On Cash
3.41%
Cap Rate
0.58
DSCR
$3,910
Rent
-$1,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,238
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,910
Total Expenses
$5,156
Mortgage P&I
66%
$2,580
Property Taxes
19%
$737
Home Insurance
5%
$186
HOA
8%
$325
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430