Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.74% first-year return on $124k initial cash invested.
-2.74%
Cash On Cash
5.56%
Cap Rate
0.95
DSCR
$3,756
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,067
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,756
Total Expenses
$4,040
Mortgage P&I
66%
$2,483
Property Taxes
3%
$96
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413