Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.52% first-year return on $126k initial cash invested.
-1.52%
Cash On Cash
6.68%
Cap Rate
1.01
DSCR
$4,448
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,448 income − $4,607 expenses = $159 out of pocket
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$102k
Closing costs
1%
$5,123
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,448
Total Expenses
$4,607
Mortgage P&I
64%
$2,833
Property Taxes
2%
$76
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489