Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.26% first-year return on $126k initial cash invested.
-10.26%
Cash On Cash
4.08%
Cap Rate
0.65
DSCR
$3,634
Rent
-$1,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,634 income − $4,712 expenses = $1,078 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%
$5,144
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,634
Total Expenses
$4,712
Mortgage P&I
74%
$2,683
Property Taxes
16%
$587
Home Insurance
5%
$182
HOA
1%
$25
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400