Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14% first-year return on $127k initial cash invested.
-14%
Cash On Cash
3.31%
Cap Rate
0.52
DSCR
$3,866
Rent
-$1,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,866 income − $5,347 expenses = $1,481 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,188
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,866
Total Expenses
$5,347
Mortgage P&I
71%
$2,758
Property Taxes
15%
$566
Home Insurance
5%
$192
HOA
13%
$516
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425