Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.97% first-year return on $125k initial cash invested.
-3.97%
Cash On Cash
5.35%
Cap Rate
0.91
DSCR
$4,642
Rent
-$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,109
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,642
Total Expenses
$5,057
Mortgage P&I
54%
$2,505
Property Taxes
17%
$789
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511