Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.82% first-year return on $126k initial cash invested.
-2.82%
Cash On Cash
5.86%
Cap Rate
0.96
DSCR
$5,085
Rent
-$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,085 income − $5,381 expenses = $296 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,136
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,085
Total Expenses
$5,381
Mortgage P&I
51%
$2,601
Property Taxes
17%
$860
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559