Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.87% first-year return on $125k initial cash invested.
-1.87%
Cash On Cash
5.72%
Cap Rate
0.99
DSCR
$4,130
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,094
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,130
Total Expenses
$4,325
Mortgage P&I
60%
$2,458
Property Taxes
7%
$281
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454