Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.31% first-year return on $124k initial cash invested.
-2.31%
Cash On Cash
5.73%
Cap Rate
0.98
DSCR
$4,614
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,028
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,614
Total Expenses
$4,852
Mortgage P&I
53%
$2,452
Property Taxes
10%
$447
Home Insurance
4%
$182
HOA
4%
$201
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$138
Maintenance
4%
$185
Other
11%
$508