Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.17% first-year return on $127k initial cash invested.
-5.17%
Cash On Cash
5.01%
Cap Rate
0.86
DSCR
$4,514
Rent
-$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,170
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,514
Total Expenses
$5,059
Mortgage P&I
56%
$2,521
Property Taxes
15%
$683
Home Insurance
4%
$199
HOA
3%
$120
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$135
Maintenance
4%
$181
Other
11%
$497