Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.69% first-year return on $126k initial cash invested.
-14.69%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$2,740
Rent
-$1,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,740 income − $4,284 expenses = $1,544 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,740
Total Expenses
$4,284
Mortgage P&I
93%
$2,541
Property Taxes
23%
$631
Home Insurance
7%
$180
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301