Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.69% first-year return on $127k initial cash invested.
-9.69%
Cash On Cash
3.85%
Cap Rate
0.65
DSCR
$2,860
Rent
-$1,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,860 income − $3,888 expenses = $1,028 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,208
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,860
Total Expenses
$3,888
Mortgage P&I
90%
$2,584
Property Taxes
6%
$178
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$315