Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.8% first-year return on $126k initial cash invested.
-4.8%
Cash On Cash
5.91%
Cap Rate
0.88
DSCR
$4,252
Rent
-$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,252 income − $4,755 expenses = $503 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,131
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,252
Total Expenses
$4,755
Mortgage P&I
67%
$2,858
Property Taxes
6%
$271
Home Insurance
4%
$180
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468