Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.38% first-year return on $127k initial cash invested.
-14.38%
Cash On Cash
2.84%
Cap Rate
0.46
DSCR
$2,232
Rent
-$1,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,232 income − $3,754 expenses = $1,522 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%
$5,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,232
Total Expenses
$3,754
Mortgage P&I
119%
$2,663
Property Taxes
6%
$141
Home Insurance
9%
$191
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246