Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.01% first-year return on $126k initial cash invested.
-3.01%
Cash On Cash
5.73%
Cap Rate
0.95
DSCR
$4,818
Rent
-$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,818 income − $5,134 expenses = $316 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,138
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,818
Total Expenses
$5,134
Mortgage P&I
54%
$2,578
Property Taxes
15%
$746
Home Insurance
4%
$171
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530