Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.11% first-year return on $124k initial cash invested.
-4.11%
Cash On Cash
5.39%
Cap Rate
0.9
DSCR
$4,060
Rent
-$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,054
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,060
Total Expenses
$4,485
Mortgage P&I
62%
$2,534
Property Taxes
10%
$393
Home Insurance
4%
$178
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$447