Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.98% first-year return on $126k initial cash invested.
-5.98%
Cash On Cash
4.67%
Cap Rate
0.8
DSCR
$3,376
Rent
-$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,151
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,376
Total Expenses
$4,005
Mortgage P&I
74%
$2,497
Property Taxes
5%
$172
Home Insurance
6%
$189
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371