Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.88% first-year return on $126k initial cash invested.
-9.88%
Cash On Cash
4.58%
Cap Rate
0.69
DSCR
$3,512
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,512 income − $4,548 expenses = $1,036 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,134
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,512
Total Expenses
$4,548
Mortgage P&I
81%
$2,856
Property Taxes
6%
$224
Home Insurance
5%
$184
HOA
3%
$92
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386