Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.66% first-year return on $126k initial cash invested.
-10.66%
Cash On Cash
4.36%
Cap Rate
0.66
DSCR
$3,696
Rent
-$1,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,696 income − $4,819 expenses = $1,123 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,162
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,696
Total Expenses
$4,819
Mortgage P&I
77%
$2,849
Property Taxes
12%
$427
Home Insurance
5%
$180
HOA
3%
$105
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407