Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.67% first-year return on $126k initial cash invested.
-1.67%
Cash On Cash
5.92%
Cap Rate
1.01
DSCR
$4,714
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,130
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,714
Total Expenses
$4,889
Mortgage P&I
53%
$2,515
Property Taxes
8%
$361
Home Insurance
4%
$180
HOA
5%
$229
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$519