Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.13% first-year return on $126k initial cash invested.
-7.13%
Cash On Cash
4.49%
Cap Rate
0.76
DSCR
$3,884
Rent
-$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,884 income − $4,635 expenses = $751 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,163
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,884
Total Expenses
$4,635
Mortgage P&I
65%
$2,527
Property Taxes
10%
$402
Home Insurance
5%
$186
HOA
5%
$200
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427