Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.75% first-year return on $127k initial cash invested.
-9.75%
Cash On Cash
4.15%
Cap Rate
0.66
DSCR
$3,135
Rent
-$1,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,135 income − $4,170 expenses = $1,035 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,206
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,135
Total Expenses
$4,170
Mortgage P&I
86%
$2,710
Property Taxes
6%
$203
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345