Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.93% first-year return on $127k initial cash invested.
-4.93%
Cash On Cash
5.01%
Cap Rate
0.85
DSCR
$3,861
Rent
-$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,209
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,861
Total Expenses
$4,384
Mortgage P&I
66%
$2,543
Property Taxes
9%
$344
Home Insurance
5%
$185
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425