Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.73% first-year return on $125k initial cash invested.
-2.73%
Cash On Cash
5.64%
Cap Rate
0.95
DSCR
$3,976
Rent
-$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,119
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,976
Total Expenses
$4,261
Mortgage P&I
64%
$2,533
Property Taxes
5%
$195
Home Insurance
5%
$182
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437