Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.94% first-year return on $126k initial cash invested.
-4.94%
Cash On Cash
5.1%
Cap Rate
0.86
DSCR
$4,228
Rent
-$518
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
6.3%
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
$4,228
Total Expenses
$4,746
Mortgage P&I
60%
$2,532
Property Taxes
14%
$602
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465