Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.09% first-year return on $127k initial cash invested.
-3.09%
Cash On Cash
5.5%
Cap Rate
0.95
DSCR
$4,736
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,736 income − $5,063 expenses = $327 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,187
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,736
Total Expenses
$5,063
Mortgage P&I
53%
$2,515
Property Taxes
14%
$682
Home Insurance
5%
$228
HOA
1%
$29
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521