Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.28% first-year return on $126k initial cash invested.
-5.28%
Cash On Cash
4.89%
Cap Rate
0.84
DSCR
$3,862
Rent
-$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,152
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,862
Total Expenses
$4,417
Mortgage P&I
65%
$2,501
Property Taxes
10%
$387
Home Insurance
5%
$180
HOA
1%
$37
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425