Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.64% first-year return on $126k initial cash invested.
-16.64%
Cash On Cash
2.55%
Cap Rate
0.4
DSCR
$2,582
Rent
-$1,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,582 income − $4,328 expenses = $1,746 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,137
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,582
Total Expenses
$4,328
Mortgage P&I
106%
$2,734
Property Taxes
20%
$511
Home Insurance
7%
$184
HOA
1%
$22
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284