Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.37% first-year return on $127k initial cash invested.
-4.37%
Cash On Cash
5.34%
Cap Rate
0.89
DSCR
$4,222
Rent
-$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,222 income − $4,684 expenses = $462 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,180
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,222
Total Expenses
$4,684
Mortgage P&I
61%
$2,596
Property Taxes
11%
$468
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464