Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.51% first-year return on $127k initial cash invested.
-7.51%
Cash On Cash
5.05%
Cap Rate
0.78
DSCR
$4,070
Rent
-$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,070 income − $4,862 expenses = $792 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,168
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,070
Total Expenses
$4,862
Mortgage P&I
69%
$2,806
Property Taxes
12%
$490
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448