Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.68% first-year return on $125k initial cash invested.
-6.68%
Cash On Cash
4.77%
Cap Rate
0.79
DSCR
$4,192
Rent
-$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,076
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,192
Total Expenses
$4,886
Mortgage P&I
61%
$2,544
Property Taxes
17%
$722
Home Insurance
4%
$184
HOA
0%
$10
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461