Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.59% first-year return on $126k initial cash invested.
-8.59%
Cash On Cash
4.2%
Cap Rate
0.7
DSCR
$3,645
Rent
-$905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,645 income − $4,550 expenses = $905 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,161
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,645
Total Expenses
$4,550
Mortgage P&I
70%
$2,565
Property Taxes
15%
$560
Home Insurance
5%
$186
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401