Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.66% first-year return on $126k initial cash invested.
-0.66%
Cash On Cash
6.07%
Cap Rate
1.04
DSCR
$4,502
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,166
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,502
Total Expenses
$4,572
Mortgage P&I
56%
$2,504
Property Taxes
8%
$348
Home Insurance
4%
$190
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495