Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.86% first-year return on $124k initial cash invested.
-1.86%
Cash On Cash
6.11%
Cap Rate
1
DSCR
$4,688
Rent
-$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,036
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,688
Total Expenses
$4,880
Mortgage P&I
55%
$2,570
Property Taxes
12%
$539
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516