Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.25% first-year return on $127k initial cash invested.
-3.25%
Cash On Cash
5.44%
Cap Rate
0.93
DSCR
$3,849
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,849 income − $4,192 expenses = $343 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,177
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,849
Total Expenses
$4,192
Mortgage P&I
66%
$2,536
Property Taxes
4%
$164
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423