Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.16% first-year return on $127k initial cash invested.
-8.16%
Cash On Cash
4.58%
Cap Rate
0.74
DSCR
$3,952
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,952 income − $4,815 expenses = $863 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,188
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,952
Total Expenses
$4,815
Mortgage P&I
68%
$2,685
Property Taxes
13%
$529
Home Insurance
5%
$182
HOA
2%
$75
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435