Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.98% first-year return on $127k initial cash invested.
-3.98%
Cash On Cash
5.39%
Cap Rate
0.91
DSCR
$4,458
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,458 income − $4,879 expenses = $421 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,189
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,458
Total Expenses
$4,879
Mortgage P&I
58%
$2,572
Property Taxes
14%
$610
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490