Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.7% first-year return on $128k initial cash invested.
-7.7%
Cash On Cash
4.17%
Cap Rate
0.73
DSCR
$3,435
Rent
-$823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,247
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,435
Total Expenses
$4,258
Mortgage P&I
73%
$2,511
Property Taxes
11%
$393
Home Insurance
5%
$187
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378