Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.4% first-year return on $125k initial cash invested.
-6.4%
Cash On Cash
4.67%
Cap Rate
0.8
DSCR
$4,143
Rent
-$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,143
Total Expenses
$4,810
Mortgage P&I
60%
$2,487
Property Taxes
17%
$686
Home Insurance
4%
$178
HOA
1%
$50
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456