Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.16% first-year return on $126k initial cash invested.
-10.16%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$3,453
Rent
-$1,067
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,143
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,453
Total Expenses
$4,520
Mortgage P&I
75%
$2,581
Property Taxes
17%
$580
Home Insurance
5%
$185
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380