Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.42% first-year return on $127k initial cash invested.
-8.42%
Cash On Cash
4.14%
Cap Rate
0.7
DSCR
$3,267
Rent
-$889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,175
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,267
Total Expenses
$4,156
Mortgage P&I
78%
$2,542
Property Taxes
7%
$226
Home Insurance
6%
$184
HOA
3%
$93
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359