Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.88% first-year return on $125k initial cash invested.
-7.88%
Cash On Cash
4.23%
Cap Rate
0.72
DSCR
$3,099
Rent
-$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,088
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,099
Total Expenses
$3,919
Mortgage P&I
80%
$2,491
Property Taxes
6%
$192
Home Insurance
6%
$182
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341