Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.87% first-year return on $125k initial cash invested.
-1.87%
Cash On Cash
5.69%
Cap Rate
0.99
DSCR
$4,340
Rent
-$195
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,095
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,340
Total Expenses
$4,535
Mortgage P&I
56%
$2,438
Property Taxes
10%
$446
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$477