Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.86% first-year return on $126k initial cash invested.
-6.86%
Cash On Cash
5.3%
Cap Rate
0.8
DSCR
$3,718
Rent
-$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,718 income − $4,438 expenses = $720 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,141
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,718
Total Expenses
$4,438
Mortgage P&I
76%
$2,840
Property Taxes
3%
$111
Home Insurance
5%
$180
HOA
1%
$42
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409