Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.58% first-year return on $126k initial cash invested.
-8.58%
Cash On Cash
4.22%
Cap Rate
0.7
DSCR
$3,480
Rent
-$900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,480 income − $4,380 expenses = $900 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,139
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,480
Total Expenses
$4,380
Mortgage P&I
74%
$2,567
Property Taxes
12%
$416
Home Insurance
5%
$173
HOA
1%
$41
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383