Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.95% first-year return on $127k initial cash invested.
-8.95%
Cash On Cash
4.2%
Cap Rate
0.69
DSCR
$3,150
Rent
-$947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,150 income − $4,097 expenses = $947 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,150
Total Expenses
$4,097
Mortgage P&I
84%
$2,639
Property Taxes
7%
$206
Home Insurance
6%
$182
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346