Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.43% first-year return on $123k initial cash invested.
-4.43%
Cash On Cash
5.07%
Cap Rate
0.88
DSCR
$3,981
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,007
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,981
Total Expenses
$4,436
Mortgage P&I
61%
$2,410
Property Taxes
13%
$498
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$438