Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.83% first-year return on $129k initial cash invested.
-6.83%
Cash On Cash
4.56%
Cap Rate
0.77
DSCR
$3,687
Rent
-$733
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
$3,687
Total Expenses
$4,420
Mortgage P&I
70%
$2,589
Property Taxes
9%
$322
Home Insurance
5%
$186
HOA
2%
$70
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$406