Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.38% first-year return on $125k initial cash invested.
-1.38%
Cash On Cash
5.9%
Cap Rate
1.01
DSCR
$4,503
Rent
-$144
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,098
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,503
Total Expenses
$4,647
Mortgage P&I
55%
$2,471
Property Taxes
10%
$460
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495