Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.88% first-year return on $126k initial cash invested.
-0.88%
Cash On Cash
6.28%
Cap Rate
1.04
DSCR
$4,858
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,858 income − $4,950 expenses = $92 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,858
Total Expenses
$4,950
Mortgage P&I
53%
$2,592
Property Taxes
11%
$523
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534