Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.74% first-year return on $126k initial cash invested.
-3.74%
Cash On Cash
5.35%
Cap Rate
0.91
DSCR
$4,167
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,164
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,167
Total Expenses
$4,561
Mortgage P&I
61%
$2,531
Property Taxes
10%
$406
Home Insurance
4%
$182
HOA
1%
$25
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458