Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.95% first-year return on $126k initial cash invested.
-7.95%
Cash On Cash
4.84%
Cap Rate
0.76
DSCR
$4,078
Rent
-$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,078 income − $4,914 expenses = $836 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,151
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,078
Total Expenses
$4,914
Mortgage P&I
67%
$2,752
Property Taxes
15%
$592
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449