Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.92% first-year return on $126k initial cash invested.
-5.92%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$3,579
Rent
-$623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,579 income − $4,202 expenses = $623 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,160
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,579
Total Expenses
$4,202
Mortgage P&I
71%
$2,558
Property Taxes
7%
$237
Home Insurance
5%
$191
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394