Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.52% first-year return on $126k initial cash invested.
-5.52%
Cash On Cash
5%
Cap Rate
0.84
DSCR
$4,104
Rent
-$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,104 income − $4,681 expenses = $577 out of pocket
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$102k
Closing costs
1%
$5,120
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,104
Total Expenses
$4,681
Mortgage P&I
62%
$2,548
Property Taxes
14%
$555
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451