Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.67% first-year return on $126k initial cash invested.
-9.67%
Cash On Cash
4.02%
Cap Rate
0.67
DSCR
$3,834
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,834 income − $4,852 expenses = $1,018 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,158
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,834
Total Expenses
$4,852
Mortgage P&I
68%
$2,591
Property Taxes
8%
$289
Home Insurance
5%
$184
HOA
13%
$485
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422