Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.81% first-year return on $130k initial cash invested.
-6.81%
Cash On Cash
4.79%
Cap Rate
0.79
DSCR
$4,215
Rent
-$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,344
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,215
Total Expenses
$4,954
Mortgage P&I
64%
$2,704
Property Taxes
12%
$525
Home Insurance
5%
$191
HOA
2%
$100
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$126
Maintenance
4%
$169
Other
11%
$464