Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.61% first-year return on $124k initial cash invested.
-2.61%
Cash On Cash
5.76%
Cap Rate
0.98
DSCR
$5,205
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,043
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,205
Total Expenses
$5,474
Mortgage P&I
48%
$2,481
Property Taxes
20%
$1,043
Home Insurance
3%
$180
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573