Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.39% first-year return on $126k initial cash invested.
-4.39%
Cash On Cash
5.2%
Cap Rate
0.88
DSCR
$3,866
Rent
-$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,155
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,866
Total Expenses
$4,328
Mortgage P&I
66%
$2,541
Property Taxes
7%
$286
Home Insurance
5%
$186
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425