Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.69% first-year return on $126k initial cash invested.
-3.69%
Cash On Cash
5.36%
Cap Rate
0.91
DSCR
$3,662
Rent
-$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,662 income − $4,048 expenses = $386 out of pocket
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$102k
Closing costs
1%
$5,123
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,662
Total Expenses
$4,048
Mortgage P&I
69%
$2,530
Property Taxes
2%
$84
Home Insurance
5%
$186
HOA
0%
$4
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$403