Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.52% first-year return on $124k initial cash invested.
-6.52%
Cash On Cash
4.55%
Cap Rate
0.78
DSCR
$3,297
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,065
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,297
Total Expenses
$3,973
Mortgage P&I
75%
$2,466
Property Taxes
6%
$203
Home Insurance
6%
$182
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363