Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.68% first-year return on $127k initial cash invested.
-2.68%
Cash On Cash
5.94%
Cap Rate
0.96
DSCR
$4,450
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,450 income − $4,733 expenses = $283 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,169
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,450
Total Expenses
$4,733
Mortgage P&I
60%
$2,665
Property Taxes
7%
$333
Home Insurance
4%
$182
HOA
1%
$39
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490