Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.49% first-year return on $124k initial cash invested.
-4.49%
Cash On Cash
5.26%
Cap Rate
0.88
DSCR
$4,168
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,058
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,168
Total Expenses
$4,633
Mortgage P&I
60%
$2,513
Property Taxes
8%
$336
Home Insurance
5%
$192
HOA
4%
$175
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458