Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.94% first-year return on $127k initial cash invested.
-4.94%
Cash On Cash
5.21%
Cap Rate
0.86
DSCR
$3,666
Rent
-$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,666 income − $4,187 expenses = $521 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,175
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,666
Total Expenses
$4,187
Mortgage P&I
71%
$2,620
Property Taxes
3%
$99
Home Insurance
5%
$181
HOA
1%
$40
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403