Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.5% first-year return on $126k initial cash invested.
-6.5%
Cash On Cash
4.61%
Cap Rate
0.79
DSCR
$3,621
Rent
-$683
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%
$5,151
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,621
Total Expenses
$4,304
Mortgage P&I
69%
$2,516
Property Taxes
10%
$374
Home Insurance
5%
$182
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398