Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.79% first-year return on $127k initial cash invested.
-3.79%
Cash On Cash
5.31%
Cap Rate
0.91
DSCR
$4,082
Rent
-$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,168
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,082
Total Expenses
$4,482
Mortgage P&I
62%
$2,523
Property Taxes
9%
$355
Home Insurance
5%
$217
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449