Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.76% first-year return on $126k initial cash invested.
-7.76%
Cash On Cash
4.53%
Cap Rate
0.74
DSCR
$3,250
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,250 income − $4,064 expenses = $814 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,140
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,250
Total Expenses
$4,064
Mortgage P&I
81%
$2,625
Property Taxes
5%
$170
Home Insurance
5%
$163
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358