Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.68% first-year return on $127k initial cash invested.
-6.68%
Cash On Cash
4.81%
Cap Rate
0.79
DSCR
$3,794
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,794 income − $4,500 expenses = $706 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,184
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,794
Total Expenses
$4,500
Mortgage P&I
69%
$2,632
Property Taxes
10%
$392
Home Insurance
5%
$186
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417