Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.59% first-year return on $126k initial cash invested.
-2.59%
Cash On Cash
6.08%
Cap Rate
0.97
DSCR
$4,780
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,780 income − $5,052 expenses = $272 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,141
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,780
Total Expenses
$5,052
Mortgage P&I
56%
$2,687
Property Taxes
10%
$500
Home Insurance
4%
$180
HOA
1%
$60
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526