Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.38% first-year return on $126k initial cash invested.
-4.38%
Cash On Cash
5.28%
Cap Rate
0.89
DSCR
$4,260
Rent
-$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,154
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,260
Total Expenses
$4,721
Mortgage P&I
60%
$2,560
Property Taxes
11%
$485
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$469