Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.21% first-year return on $130k initial cash invested.
-4.21%
Cash On Cash
5.17%
Cap Rate
0.89
DSCR
$4,256
Rent
-$457
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,345
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,256
Total Expenses
$4,713
Mortgage P&I
61%
$2,591
Property Taxes
11%
$483
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468