Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.49% first-year return on $126k initial cash invested.
-4.49%
Cash On Cash
5.65%
Cap Rate
0.89
DSCR
$4,629
Rent
-$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,629 income − $5,101 expenses = $472 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,148
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,629
Total Expenses
$5,101
Mortgage P&I
59%
$2,712
Property Taxes
13%
$617
Home Insurance
4%
$184
HOA
0%
$15
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509