Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.23% first-year return on $126k initial cash invested.
-5.23%
Cash On Cash
5.34%
Cap Rate
0.86
DSCR
$4,334
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,334 income − $4,884 expenses = $550 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,147
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,334
Total Expenses
$4,884
Mortgage P&I
62%
$2,667
Property Taxes
13%
$543
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477