Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.44% first-year return on $126k initial cash invested.
-1.44%
Cash On Cash
6.11%
Cap Rate
1.01
DSCR
$4,731
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,731 income − $4,882 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,134
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,731
Total Expenses
$4,882
Mortgage P&I
54%
$2,578
Property Taxes
11%
$514
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520