Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.8% first-year return on $126k initial cash invested.
-11.8%
Cash On Cash
3.22%
Cap Rate
0.55
DSCR
$2,828
Rent
-$1,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,828
Total Expenses
$4,068
Mortgage P&I
89%
$2,510
Property Taxes
15%
$417
Home Insurance
6%
$180
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311