Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.76% first-year return on $127k initial cash invested.
-15.76%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$3,032
Rent
-$1,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,032 income − $4,696 expenses = $1,664 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,175
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,032
Total Expenses
$4,696
Mortgage P&I
86%
$2,600
Property Taxes
29%
$879
Home Insurance
6%
$186
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334