Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.85% first-year return on $126k initial cash invested.
-7.85%
Cash On Cash
4.74%
Cap Rate
0.75
DSCR
$3,998
Rent
-$823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,998 income − $4,821 expenses = $823 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%
$5,136
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,998
Total Expenses
$4,821
Mortgage P&I
67%
$2,692
Property Taxes
12%
$491
Home Insurance
5%
$184
HOA
2%
$94
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440