Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.61% first-year return on $127k initial cash invested.
-1.61%
Cash On Cash
6.17%
Cap Rate
1.01
DSCR
$4,780
Rent
-$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,780 income − $4,950 expenses = $170 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,188
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,780
Total Expenses
$4,950
Mortgage P&I
55%
$2,647
Property Taxes
10%
$496
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526