Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.31% first-year return on $126k initial cash invested.
-3.31%
Cash On Cash
5.59%
Cap Rate
0.93
DSCR
$3,891
Rent
-$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,891 income − $4,238 expenses = $347 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,127
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,891
Total Expenses
$4,238
Mortgage P&I
66%
$2,581
Property Taxes
4%
$153
Home Insurance
5%
$180
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428