Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.2% first-year return on $127k initial cash invested.
-14.2%
Cash On Cash
2.89%
Cap Rate
0.47
DSCR
$2,954
Rent
-$1,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,954 income − $4,458 expenses = $1,504 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,194
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,954
Total Expenses
$4,458
Mortgage P&I
89%
$2,635
Property Taxes
21%
$634
Home Insurance
6%
$185
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325