Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.64% first-year return on $131k initial cash invested.
-15.64%
Cash On Cash
2.24%
Cap Rate
0.39
DSCR
$3,231
Rent
-$1,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,373
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,231
Total Expenses
$4,936
Mortgage P&I
80%
$2,580
Property Taxes
28%
$896
Home Insurance
6%
$192
HOA
5%
$170
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355