Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.78% first-year return on $126k initial cash invested.
-4.78%
Cash On Cash
6.09%
Cap Rate
0.89
DSCR
$4,430
Rent
-$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,430 income − $4,932 expenses = $502 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,430
Total Expenses
$4,932
Mortgage P&I
66%
$2,940
Property Taxes
7%
$288
Home Insurance
4%
$180
HOA
0%
$18
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487