Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.49% first-year return on $126k initial cash invested.
-6.49%
Cash On Cash
5.01%
Cap Rate
0.8
DSCR
$3,982
Rent
-$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,982 income − $4,666 expenses = $684 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,164
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,982
Total Expenses
$4,666
Mortgage P&I
67%
$2,679
Property Taxes
11%
$452
Home Insurance
5%
$182
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$438