Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.41% first-year return on $127k initial cash invested.
-18.41%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$2,301
Rent
-$1,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,301 income − $4,250 expenses = $1,949 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,194
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,301
Total Expenses
$4,250
Mortgage P&I
115%
$2,650
Property Taxes
28%
$636
Home Insurance
8%
$182
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253