Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.16% first-year return on $127k initial cash invested.
-0.16%
Cash On Cash
6.09%
Cap Rate
1.07
DSCR
$4,599
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,599 income − $4,616 expenses = $17 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,173
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,599
Total Expenses
$4,616
Mortgage P&I
53%
$2,459
Property Taxes
8%
$378
Home Insurance
4%
$175
HOA
1%
$40
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506