Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.19% first-year return on $127k initial cash invested.
-0.19%
Cash On Cash
6.46%
Cap Rate
1.06
DSCR
$4,683
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,683 income − $4,703 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,175
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,683
Total Expenses
$4,703
Mortgage P&I
56%
$2,617
Property Taxes
6%
$286
Home Insurance
4%
$182
HOA
1%
$27
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515