Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.98% first-year return on $126k initial cash invested.
-5.98%
Cash On Cash
5.08%
Cap Rate
0.82
DSCR
$3,416
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,416 income − $4,046 expenses = $630 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,165
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,416
Total Expenses
$4,046
Mortgage P&I
78%
$2,681
Property Taxes
0%
$11
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$102
Maintenance
4%
$137
Other
11%
$376