Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.77% first-year return on $127k initial cash invested.
-2.77%
Cash On Cash
6.14%
Cap Rate
0.96
DSCR
$4,743
Rent
-$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,743 income − $5,036 expenses = $293 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,191
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,743
Total Expenses
$5,036
Mortgage P&I
58%
$2,761
Property Taxes
10%
$478
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522