Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.04% first-year return on $129k initial cash invested.
-7.04%
Cash On Cash
4.34%
Cap Rate
0.76
DSCR
$3,518
Rent
-$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,262
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,518
Total Expenses
$4,272
Mortgage P&I
72%
$2,518
Property Taxes
11%
$372
Home Insurance
5%
$185
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387