Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.11% first-year return on $125k initial cash invested.
-1.11%
Cash On Cash
6.01%
Cap Rate
1.02
DSCR
$4,416
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,105
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,416
Total Expenses
$4,532
Mortgage P&I
56%
$2,494
Property Taxes
8%
$344
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$132
Maintenance
4%
$177
Other
11%
$486