Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.48% first-year return on $127k initial cash invested.
-11.48%
Cash On Cash
3.9%
Cap Rate
0.61
DSCR
$3,028
Rent
-$1,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,028 income − $4,239 expenses = $1,211 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,173
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,028
Total Expenses
$4,239
Mortgage P&I
91%
$2,770
Property Taxes
7%
$200
Home Insurance
6%
$184
HOA
2%
$56
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333