Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.89% first-year return on $126k initial cash invested.
-0.89%
Cash On Cash
6.32%
Cap Rate
1.04
DSCR
$5,102
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,102 income − $5,196 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,102
Total Expenses
$5,196
Mortgage P&I
51%
$2,605
Property Taxes
13%
$671
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561