Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.35% first-year return on $127k initial cash invested.
-11.35%
Cash On Cash
4.29%
Cap Rate
0.63
DSCR
$3,320
Rent
-$1,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,320 income − $4,519 expenses = $1,199 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,179
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,320
Total Expenses
$4,519
Mortgage P&I
88%
$2,918
Property Taxes
7%
$238
Home Insurance
5%
$182
HOA
2%
$52
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365