Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.59% first-year return on $126k initial cash invested.
-18.59%
Cash On Cash
1.49%
Cap Rate
0.26
DSCR
$2,240
Rent
-$1,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,240 income − $4,194 expenses = $1,954 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,148
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,240
Total Expenses
$4,194
Mortgage P&I
112%
$2,504
Property Taxes
33%
$744
Home Insurance
8%
$184
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$246