Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.13% first-year return on $126k initial cash invested.
-9.13%
Cash On Cash
4.08%
Cap Rate
0.69
DSCR
$3,904
Rent
-$959
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%
$5,144
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,904
Total Expenses
$4,863
Mortgage P&I
65%
$2,554
Property Taxes
19%
$761
Home Insurance
5%
$184
HOA
1%
$38
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429