Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.45% first-year return on $126k initial cash invested.
-4.45%
Cash On Cash
5.22%
Cap Rate
0.88
DSCR
$3,832
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,832 income − $4,299 expenses = $467 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,133
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,832
Total Expenses
$4,299
Mortgage P&I
66%
$2,546
Property Taxes
7%
$250
Home Insurance
5%
$200
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422