Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.39% first-year return on $125k initial cash invested.
-7.39%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$3,518
Rent
-$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,108
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,518
Total Expenses
$4,289
Mortgage P&I
73%
$2,560
Property Taxes
10%
$350
Home Insurance
5%
$182
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387