Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8% first-year return on $127k initial cash invested.
-8%
Cash On Cash
4.17%
Cap Rate
0.72
DSCR
$3,974
Rent
-$844
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,169
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,974
Total Expenses
$4,818
Mortgage P&I
62%
$2,481
Property Taxes
18%
$716
Home Insurance
5%
$182
HOA
2%
$88
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437