Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.54% first-year return on $124k initial cash invested.
-9.54%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$2,862
Rent
-$982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,025
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,862
Total Expenses
$3,844
Mortgage P&I
88%
$2,508
Property Taxes
6%
$181
Home Insurance
6%
$183
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$315