Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.19% first-year return on $127k initial cash invested.
-7.19%
Cash On Cash
4.59%
Cap Rate
0.76
DSCR
$3,585
Rent
-$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,585 income − $4,343 expenses = $758 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,169
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,585
Total Expenses
$4,343
Mortgage P&I
72%
$2,592
Property Taxes
10%
$349
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394