Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.99% first-year return on $127k initial cash invested.
-5.99%
Cash On Cash
4.88%
Cap Rate
0.83
DSCR
$4,900
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,900 income − $5,534 expenses = $634 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,900
Total Expenses
$5,534
Mortgage P&I
52%
$2,550
Property Taxes
14%
$705
Home Insurance
4%
$182
HOA
9%
$431
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539