Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.47% first-year return on $127k initial cash invested.
-0.47%
Cash On Cash
6.16%
Cap Rate
1.05
DSCR
$4,652
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,652 income − $4,702 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,179
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,652
Total Expenses
$4,702
Mortgage P&I
54%
$2,522
Property Taxes
8%
$370
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512