Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.08% first-year return on $126k initial cash invested.
-6.08%
Cash On Cash
5.13%
Cap Rate
0.82
DSCR
$3,758
Rent
-$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,758 income − $4,397 expenses = $639 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,758
Total Expenses
$4,397
Mortgage P&I
72%
$2,692
Property Taxes
7%
$248
Home Insurance
5%
$180
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413