Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.34% first-year return on $125k initial cash invested.
-2.34%
Cash On Cash
5.55%
Cap Rate
0.97
DSCR
$4,494
Rent
-$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,090
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,494
Total Expenses
$4,738
Mortgage P&I
54%
$2,420
Property Taxes
10%
$466
Home Insurance
4%
$178
HOA
3%
$146
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494