Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.96% first-year return on $126k initial cash invested.
-4.96%
Cash On Cash
5.75%
Cap Rate
0.88
DSCR
$4,734
Rent
-$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,734 income − $5,255 expenses = $521 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,147
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,734
Total Expenses
$5,255
Mortgage P&I
59%
$2,799
Property Taxes
11%
$502
Home Insurance
4%
$180
HOA
3%
$165
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521