Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.07% first-year return on $127k initial cash invested.
-3.07%
Cash On Cash
5.83%
Cap Rate
0.94
DSCR
$4,372
Rent
-$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,372 income − $4,696 expenses = $324 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,181
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,372
Total Expenses
$4,696
Mortgage P&I
61%
$2,665
Property Taxes
9%
$381
Home Insurance
4%
$163
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481