Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.96% first-year return on $126k initial cash invested.
-4.96%
Cash On Cash
5.3%
Cap Rate
0.86
DSCR
$3,878
Rent
-$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,878 income − $4,398 expenses = $520 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,129
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,878
Total Expenses
$4,398
Mortgage P&I
68%
$2,629
Property Taxes
7%
$263
Home Insurance
5%
$188
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427