Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.05% first-year return on $126k initial cash invested.
-4.05%
Cash On Cash
5.48%
Cap Rate
0.91
DSCR
$4,846
Rent
-$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,846 income − $5,271 expenses = $425 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%
$5,146
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,846
Total Expenses
$5,271
Mortgage P&I
53%
$2,581
Property Taxes
17%
$831
Home Insurance
4%
$186
HOA
1%
$25
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533