Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.39% first-year return on $126k initial cash invested.
-12.39%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$2,676
Rent
-$1,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,676 income − $3,979 expenses = $1,303 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,676
Total Expenses
$3,979
Mortgage P&I
97%
$2,591
Property Taxes
11%
$299
Home Insurance
7%
$180
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294