Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.3% first-year return on $126k initial cash invested.
-2.3%
Cash On Cash
5.91%
Cap Rate
0.98
DSCR
$4,940
Rent
-$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,940 income − $5,181 expenses = $241 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,141
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,940
Total Expenses
$5,181
Mortgage P&I
52%
$2,574
Property Taxes
15%
$745
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$543