Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.2% first-year return on $126k initial cash invested.
-0.2%
Cash On Cash
6.19%
Cap Rate
1.06
DSCR
$4,275
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$102k
Closing costs
1%
$5,121
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,275
Total Expenses
$4,296
Mortgage P&I
58%
$2,492
Property Taxes
4%
$167
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470