Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.34% first-year return on $124k initial cash invested.
-10.34%
Cash On Cash
3.61%
Cap Rate
0.62
DSCR
$3,082
Rent
-$1,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,059
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,082
Total Expenses
$4,153
Mortgage P&I
80%
$2,472
Property Taxes
6%
$182
Home Insurance
6%
$184
HOA
9%
$268
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339