Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.33% first-year return on $126k initial cash invested.
-3.33%
Cash On Cash
5.55%
Cap Rate
0.93
DSCR
$4,100
Rent
-$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,100 income − $4,451 expenses = $351 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,159
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,100
Total Expenses
$4,451
Mortgage P&I
63%
$2,575
Property Taxes
7%
$297
Home Insurance
5%
$185
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451