Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12% first-year return on $126k initial cash invested.
-12%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$2,884
Rent
-$1,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,884 income − $4,146 expenses = $1,262 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,884
Total Expenses
$4,146
Mortgage P&I
89%
$2,565
Property Taxes
15%
$421
Home Insurance
6%
$180
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317