Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.63% first-year return on $125k initial cash invested.
-6.63%
Cash On Cash
4.63%
Cap Rate
0.78
DSCR
$3,520
Rent
-$692
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,104
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,520
Total Expenses
$4,212
Mortgage P&I
72%
$2,522
Property Taxes
7%
$232
Home Insurance
6%
$227
HOA
1%
$34
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387