Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.81% first-year return on $127k initial cash invested.
-0.81%
Cash On Cash
5.92%
Cap Rate
1.04
DSCR
$4,432
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,183
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,432
Total Expenses
$4,518
Mortgage P&I
56%
$2,464
Property Taxes
8%
$355
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488