Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.08% first-year return on $127k initial cash invested.
-4.08%
Cash On Cash
5.23%
Cap Rate
0.9
DSCR
$4,194
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,177
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,194
Total Expenses
$4,625
Mortgage P&I
60%
$2,519
Property Taxes
12%
$510
Home Insurance
4%
$170
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461