Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.1% first-year return on $127k initial cash invested.
-3.1%
Cash On Cash
5.48%
Cap Rate
0.94
DSCR
$4,698
Rent
-$327
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,173
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,698
Total Expenses
$5,025
Mortgage P&I
53%
$2,501
Property Taxes
15%
$710
Home Insurance
4%
$192
HOA
1%
$24
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517