Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.44% first-year return on $125k initial cash invested.
-9.44%
Cash On Cash
4.13%
Cap Rate
0.67
DSCR
$2,972
Rent
-$982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,090
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,972
Total Expenses
$3,954
Mortgage P&I
88%
$2,616
Property Taxes
5%
$134
Home Insurance
6%
$178
HOA
1%
$15
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327