Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.35% first-year return on $126k initial cash invested.
-0.35%
Cash On Cash
6.24%
Cap Rate
1.06
DSCR
$4,653
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,653 income − $4,690 expenses = $37 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%
$5,156
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,653
Total Expenses
$4,690
Mortgage P&I
54%
$2,533
Property Taxes
9%
$417
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512