Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.98% first-year return on $124k initial cash invested.
-3.98%
Cash On Cash
5.52%
Cap Rate
0.91
DSCR
$4,414
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$100k
Closing costs
1%
$5,024
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,414
Total Expenses
$4,824
Mortgage P&I
58%
$2,542
Property Taxes
14%
$603
Home Insurance
4%
$177
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$132
Maintenance
4%
$177
Other
11%
$486