Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.16% first-year return on $124k initial cash invested.
-8.16%
Cash On Cash
4.22%
Cap Rate
0.73
DSCR
$4,606
Rent
-$845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,058
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,606
Total Expenses
$5,451
Mortgage P&I
53%
$2,438
Property Taxes
21%
$981
Home Insurance
4%
$182
HOA
6%
$284
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507