Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.5% first-year return on $126k initial cash invested.
-9.5%
Cash On Cash
4.65%
Cap Rate
0.7
DSCR
$3,375
Rent
-$999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,375 income − $4,374 expenses = $999 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,149
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,375
Total Expenses
$4,374
Mortgage P&I
85%
$2,861
Property Taxes
5%
$176
Home Insurance
5%
$184
HOA
0%
$6
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371