Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.6% first-year return on $123k initial cash invested.
-8.6%
Cash On Cash
4.14%
Cap Rate
0.7
DSCR
$3,326
Rent
-$883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,011
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,326
Total Expenses
$4,209
Mortgage P&I
75%
$2,480
Property Taxes
13%
$420
Home Insurance
5%
$178
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366