Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.52% first-year return on $129k initial cash invested.
-0.52%
Cash On Cash
6.16%
Cap Rate
1.05
DSCR
$4,782
Rent
-$56
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%
$5,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,782
Total Expenses
$4,838
Mortgage P&I
54%
$2,584
Property Taxes
9%
$443
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526