Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.39% first-year return on $127k initial cash invested.
-2.39%
Cash On Cash
5.96%
Cap Rate
0.97
DSCR
$4,280
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,280 income − $4,532 expenses = $252 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,180
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,280
Total Expenses
$4,532
Mortgage P&I
62%
$2,653
Property Taxes
6%
$242
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471