Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.03% first-year return on $126k initial cash invested.
-9.03%
Cash On Cash
4.72%
Cap Rate
0.72
DSCR
$3,816
Rent
-$948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,816 income − $4,764 expenses = $948 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,145
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,816
Total Expenses
$4,764
Mortgage P&I
74%
$2,820
Property Taxes
12%
$464
Home Insurance
5%
$182
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420