Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.6% first-year return on $127k initial cash invested.
-6.6%
Cash On Cash
4.64%
Cap Rate
0.79
DSCR
$4,095
Rent
-$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,095
Total Expenses
$4,793
Mortgage P&I
62%
$2,541
Property Taxes
16%
$673
Home Insurance
5%
$187
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450