Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.01% first-year return on $127k initial cash invested.
-10.01%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$3,152
Rent
-$1,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,152 income − $4,215 expenses = $1,063 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,212
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,152
Total Expenses
$4,215
Mortgage P&I
83%
$2,616
Property Taxes
11%
$335
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347