Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.4% first-year return on $126k initial cash invested.
-8.4%
Cash On Cash
4.41%
Cap Rate
0.72
DSCR
$3,500
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,500 income − $4,385 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,163
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,500
Total Expenses
$4,385
Mortgage P&I
75%
$2,642
Property Taxes
10%
$366
Home Insurance
5%
$187
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385