Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.8% first-year return on $126k initial cash invested.
-3.8%
Cash On Cash
5.48%
Cap Rate
0.91
DSCR
$4,308
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,308 income − $4,707 expenses = $399 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
$4,308
Total Expenses
$4,707
Mortgage P&I
60%
$2,579
Property Taxes
11%
$486
Home Insurance
4%
$178
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474