Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.14% first-year return on $127k initial cash invested.
-6.14%
Cash On Cash
4.77%
Cap Rate
0.81
DSCR
$3,855
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,855 income − $4,504 expenses = $649 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,180
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,855
Total Expenses
$4,504
Mortgage P&I
66%
$2,554
Property Taxes
12%
$455
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424