Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.69% first-year return on $127k initial cash invested.
-11.69%
Cash On Cash
3.24%
Cap Rate
0.55
DSCR
$2,492
Rent
-$1,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,492
Total Expenses
$3,731
Mortgage P&I
102%
$2,541
Property Taxes
6%
$160
Home Insurance
7%
$182
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274