Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.15% first-year return on $125k initial cash invested.
-7.15%
Cash On Cash
4.53%
Cap Rate
0.77
DSCR
$4,233
Rent
-$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,082
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,233
Total Expenses
$4,976
Mortgage P&I
59%
$2,493
Property Taxes
14%
$607
Home Insurance
4%
$180
HOA
6%
$257
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466