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 $125k initial cash invested.
-3.98%
Cash On Cash
5.31%
Cap Rate
0.9
DSCR
$3,963
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,092
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,963
Total Expenses
$4,377
Mortgage P&I
63%
$2,507
Property Taxes
8%
$302
Home Insurance
6%
$219
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436