Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.23% first-year return on $126k initial cash invested.
-6.23%
Cash On Cash
5.17%
Cap Rate
0.82
DSCR
$4,048
Rent
-$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,048 income − $4,700 expenses = $652 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,125
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,048
Total Expenses
$4,700
Mortgage P&I
67%
$2,696
Property Taxes
11%
$446
Home Insurance
5%
$182
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445