Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.47% first-year return on $126k initial cash invested.
-2.47%
Cash On Cash
6.16%
Cap Rate
0.98
DSCR
$4,838
Rent
-$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,838 income − $5,097 expenses = $259 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,838
Total Expenses
$5,097
Mortgage P&I
56%
$2,703
Property Taxes
12%
$570
Home Insurance
4%
$178
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532