Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.19% first-year return on $126k initial cash invested.
-8.19%
Cash On Cash
4.22%
Cap Rate
0.71
DSCR
$3,242
Rent
-$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,132
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,242
Total Expenses
$4,100
Mortgage P&I
78%
$2,534
Property Taxes
7%
$215
Home Insurance
6%
$184
HOA
2%
$64
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357