Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.73% first-year return on $126k initial cash invested.
-1.73%
Cash On Cash
5.97%
Cap Rate
1
DSCR
$4,744
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,161
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,744
Total Expenses
$4,926
Mortgage P&I
54%
$2,558
Property Taxes
12%
$580
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522