Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.05% first-year return on $126k initial cash invested.
-7.05%
Cash On Cash
5.48%
Cap Rate
0.81
DSCR
$4,716
Rent
-$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,716 income − $5,454 expenses = $738 out of pocket
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
7.6%
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
$4,716
Total Expenses
$5,454
Mortgage P&I
61%
$2,891
Property Taxes
16%
$768
Home Insurance
4%
$191
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$519