Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.85% first-year return on $123k initial cash invested.
-0.85%
Cash On Cash
6.07%
Cap Rate
1.04
DSCR
$4,804
Rent
-$87
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%
$5,021
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,804
Total Expenses
$4,891
Mortgage P&I
51%
$2,434
Property Taxes
12%
$566
Home Insurance
4%
$184
HOA
2%
$75
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528