Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.54% first-year return on $123k initial cash invested.
-2.54%
Cash On Cash
5.62%
Cap Rate
0.97
DSCR
$4,484
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,017
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,484
Total Expenses
$4,745
Mortgage P&I
54%
$2,432
Property Taxes
12%
$557
Home Insurance
4%
$182
HOA
1%
$50
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$135
Maintenance
4%
$179
Other
11%
$493