Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.04% first-year return on $127k initial cash invested.
-10.04%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$3,392
Rent
-$1,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,392 income − $4,451 expenses = $1,059 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,172
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,392
Total Expenses
$4,451
Mortgage P&I
77%
$2,622
Property Taxes
13%
$444
Home Insurance
7%
$231
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373