Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.9% first-year return on $126k initial cash invested.
-7.9%
Cash On Cash
4.39%
Cap Rate
0.73
DSCR
$3,438
Rent
-$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $4,267 expenses = $829 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,140
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,438
Total Expenses
$4,267
Mortgage P&I
75%
$2,572
Property Taxes
8%
$266
Home Insurance
5%
$184
HOA
2%
$75
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$378