Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.5% first-year return on $127k initial cash invested.
-3.5%
Cash On Cash
5.64%
Cap Rate
0.93
DSCR
$4,342
Rent
-$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,342 income − $4,712 expenses = $370 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,342
Total Expenses
$4,712
Mortgage P&I
61%
$2,637
Property Taxes
10%
$416
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478