Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.12% first-year return on $128k initial cash invested.
-14.12%
Cash On Cash
2.69%
Cap Rate
0.46
DSCR
$3,590
Rent
-$1,510
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,252
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,590
Total Expenses
$5,100
Mortgage P&I
71%
$2,544
Property Taxes
23%
$814
Home Insurance
5%
$189
HOA
9%
$331
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395