Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.46% first-year return on $124k initial cash invested.
-1.46%
Cash On Cash
5.78%
Cap Rate
1.01
DSCR
$4,191
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,037
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,191
Total Expenses
$4,342
Mortgage P&I
57%
$2,408
Property Taxes
8%
$328
Home Insurance
4%
$180
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461