Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3% first-year return on $126k initial cash invested.
-3%
Cash On Cash
5.74%
Cap Rate
0.95
DSCR
$4,394
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,394 income − $4,708 expenses = $314 out of pocket
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$102k
Closing costs
1%
$5,124
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,394
Total Expenses
$4,708
Mortgage P&I
59%
$2,589
Property Taxes
9%
$400
Home Insurance
4%
$180
HOA
1%
$45
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483