Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.51% first-year return on $126k initial cash invested.
-9.51%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$3,062
Rent
-$1,000
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,149
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,062
Total Expenses
$4,062
Mortgage P&I
86%
$2,622
Property Taxes
7%
$220
Home Insurance
6%
$180
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337