Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.6% first-year return on $127k initial cash invested.
-7.6%
Cash On Cash
4.26%
Cap Rate
0.74
DSCR
$4,161
Rent
-$802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,172
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,161
Total Expenses
$4,963
Mortgage P&I
59%
$2,471
Property Taxes
19%
$772
Home Insurance
4%
$182
HOA
3%
$124
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458