Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.83% first-year return on $126k initial cash invested.
-3.83%
Cash On Cash
5.92%
Cap Rate
0.92
DSCR
$4,756
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,756 income − $5,158 expenses = $402 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,133
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,756
Total Expenses
$5,158
Mortgage P&I
58%
$2,745
Property Taxes
13%
$614
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523