Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.55% first-year return on $126k initial cash invested.
-13.55%
Cash On Cash
3.05%
Cap Rate
0.5
DSCR
$2,444
Rent
-$1,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,444
Total Expenses
$3,868
Mortgage P&I
108%
$2,635
Property Taxes
9%
$222
Home Insurance
7%
$180
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269