Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.43% first-year return on $126k initial cash invested.
-4.43%
Cash On Cash
5.51%
Cap Rate
0.89
DSCR
$4,672
Rent
-$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,672 income − $5,138 expenses = $466 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,160
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,672
Total Expenses
$5,138
Mortgage P&I
57%
$2,647
Property Taxes
15%
$720
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514