Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.58% first-year return on $127k initial cash invested.
-8.58%
Cash On Cash
4.84%
Cap Rate
0.74
DSCR
$3,840
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,840 income − $4,748 expenses = $908 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,840
Total Expenses
$4,748
Mortgage P&I
74%
$2,846
Property Taxes
11%
$414
Home Insurance
5%
$182
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422