Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.2% first-year return on $126k initial cash invested.
-5.2%
Cash On Cash
5.33%
Cap Rate
0.86
DSCR
$4,659
Rent
-$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,659 income − $5,207 expenses = $548 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,166
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,659
Total Expenses
$5,207
Mortgage P&I
57%
$2,657
Property Taxes
17%
$785
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512