Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.8% first-year return on $129k initial cash invested.
-12.8%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$4,833
Rent
-$1,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,303
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,833
Total Expenses
$6,213
Mortgage P&I
54%
$2,588
Property Taxes
2%
$109
Home Insurance
4%
$205
HOA
35%
$1,668
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532