Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.94% first-year return on $127k initial cash invested.
-9.94%
Cash On Cash
4.07%
Cap Rate
0.66
DSCR
$3,708
Rent
-$1,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,708 income − $4,759 expenses = $1,051 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%
$5,187
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,708
Total Expenses
$4,759
Mortgage P&I
72%
$2,661
Property Taxes
18%
$680
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408