Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.63% first-year return on $126k initial cash invested.
-10.63%
Cash On Cash
3.6%
Cap Rate
0.61
DSCR
$3,686
Rent
-$1,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,140
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,686
Total Expenses
$4,802
Mortgage P&I
68%
$2,513
Property Taxes
22%
$824
Home Insurance
5%
$180
HOA
1%
$33
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405