Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.74% first-year return on $127k initial cash invested.
-1.74%
Cash On Cash
5.86%
Cap Rate
1
DSCR
$4,599
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,599 income − $4,783 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,179
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,599
Total Expenses
$4,783
Mortgage P&I
55%
$2,531
Property Taxes
11%
$502
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506