Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.06% first-year return on $126k initial cash invested.
-6.06%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$3,693
Rent
-$638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,693 income − $4,331 expenses = $638 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,160
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,693
Total Expenses
$4,331
Mortgage P&I
70%
$2,569
Property Taxes
8%
$312
Home Insurance
5%
$184
HOA
0%
$10
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406