Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.81% first-year return on $129k initial cash invested.
-5.81%
Cash On Cash
4.8%
Cap Rate
0.82
DSCR
$3,654
Rent
-$623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,272
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,654
Total Expenses
$4,277
Mortgage P&I
71%
$2,585
Property Taxes
6%
$236
Home Insurance
5%
$189
HOA
1%
$25
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402