Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.95% first-year return on $126k initial cash invested.
-1.95%
Cash On Cash
6.11%
Cap Rate
1
DSCR
$4,880
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,880 income − $5,085 expenses = $205 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,880
Total Expenses
$5,085
Mortgage P&I
54%
$2,638
Property Taxes
12%
$596
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537