Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.58% first-year return on $126k initial cash invested.
-5.58%
Cash On Cash
5.02%
Cap Rate
0.83
DSCR
$3,928
Rent
-$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,928 income − $4,514 expenses = $586 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,149
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,928
Total Expenses
$4,514
Mortgage P&I
66%
$2,584
Property Taxes
11%
$415
Home Insurance
5%
$180
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432