Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.28% first-year return on $126k initial cash invested.
-13.28%
Cash On Cash
2.74%
Cap Rate
0.48
DSCR
$2,542
Rent
-$1,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,144
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$3,937
Mortgage P&I
97%
$2,466
Property Taxes
17%
$422
Home Insurance
7%
$184
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280