Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.84% first-year return on $127k initial cash invested.
-7.84%
Cash On Cash
4.38%
Cap Rate
0.73
DSCR
$3,194
Rent
-$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,194 income − $4,023 expenses = $829 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%
$5,183
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,194
Total Expenses
$4,023
Mortgage P&I
81%
$2,594
Property Taxes
5%
$154
Home Insurance
6%
$189
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351