Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.36% first-year return on $126k initial cash invested.
-9.36%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$3,441
Rent
-$983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,441 income − $4,424 expenses = $983 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,143
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,441
Total Expenses
$4,424
Mortgage P&I
76%
$2,607
Property Taxes
13%
$464
Home Insurance
5%
$182
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379