Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.12% first-year return on $127k initial cash invested.
-6.12%
Cash On Cash
5.03%
Cap Rate
0.82
DSCR
$4,046
Rent
-$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,046 income − $4,691 expenses = $645 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,167
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,046
Total Expenses
$4,691
Mortgage P&I
65%
$2,648
Property Taxes
12%
$485
Home Insurance
5%
$182
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445