Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.45% first-year return on $127k initial cash invested.
-7.45%
Cash On Cash
4.62%
Cap Rate
0.75
DSCR
$3,274
Rent
-$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,274 income − $4,061 expenses = $787 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,182
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,274
Total Expenses
$4,061
Mortgage P&I
81%
$2,651
Property Taxes
3%
$106
Home Insurance
6%
$191
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360