Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.55% first-year return on $126k initial cash invested.
-8.55%
Cash On Cash
4.8%
Cap Rate
0.74
DSCR
$4,298
Rent
-$900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,298 income − $5,198 expenses = $900 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,156
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,298
Total Expenses
$5,198
Mortgage P&I
65%
$2,792
Property Taxes
18%
$762
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473