Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.35% first-year return on $126k initial cash invested.
-1.35%
Cash On Cash
6%
Cap Rate
1.01
DSCR
$4,254
Rent
-$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,254 income − $4,396 expenses = $142 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,163
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,254
Total Expenses
$4,396
Mortgage P&I
60%
$2,553
Property Taxes
4%
$177
Home Insurance
4%
$187
HOA
1%
$33
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468