Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6% first-year return on $127k initial cash invested.
-6%
Cash On Cash
4.93%
Cap Rate
0.82
DSCR
$4,203
Rent
-$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,203 income − $4,836 expenses = $633 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,167
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,203
Total Expenses
$4,836
Mortgage P&I
62%
$2,587
Property Taxes
15%
$648
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462