Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.48% first-year return on $127k initial cash invested.
-9.48%
Cash On Cash
4.52%
Cap Rate
0.69
DSCR
$3,576
Rent
-$1,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,576 income − $4,579 expenses = $1,003 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,576
Total Expenses
$4,579
Mortgage P&I
79%
$2,815
Property Taxes
10%
$346
Home Insurance
5%
$182
HOA
1%
$21
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393