Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.3% first-year return on $127k initial cash invested.
-6.3%
Cash On Cash
4.67%
Cap Rate
0.8
DSCR
$3,729
Rent
-$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,210
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,729
Total Expenses
$4,398
Mortgage P&I
68%
$2,548
Property Taxes
11%
$399
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410