Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.56% first-year return on $126k initial cash invested.
-12.56%
Cash On Cash
3.37%
Cap Rate
0.55
DSCR
$3,128
Rent
-$1,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,128 income − $4,444 expenses = $1,316 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,130
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,128
Total Expenses
$4,444
Mortgage P&I
84%
$2,630
Property Taxes
17%
$524
Home Insurance
6%
$182
HOA
1%
$45
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344