Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.92% first-year return on $126k initial cash invested.
-8.92%
Cash On Cash
3.96%
Cap Rate
0.68
DSCR
$3,068
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,133
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,068
Total Expenses
$4,003
Mortgage P&I
82%
$2,508
Property Taxes
8%
$260
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337