Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.13% first-year return on $130k initial cash invested.
-5.13%
Cash On Cash
4.92%
Cap Rate
0.84
DSCR
$3,572
Rent
-$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,572
Total Expenses
$4,129
Mortgage P&I
73%
$2,608
Property Taxes
3%
$119
Home Insurance
5%
$187
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393