Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.22% first-year return on $127k initial cash invested.
-4.22%
Cash On Cash
5.36%
Cap Rate
0.9
DSCR
$4,654
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,654 income − $5,099 expenses = $445 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,174
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,654
Total Expenses
$5,099
Mortgage P&I
55%
$2,572
Property Taxes
12%
$552
Home Insurance
4%
$189
HOA
4%
$204
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512