Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.33% first-year return on $126k initial cash invested.
-1.33%
Cash On Cash
6.09%
Cap Rate
1.02
DSCR
$4,533
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,533 income − $4,672 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,133
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,533
Total Expenses
$4,672
Mortgage P&I
57%
$2,562
Property Taxes
7%
$302
Home Insurance
4%
$186
HOA
2%
$81
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499