Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.3% first-year return on $127k initial cash invested.
-12.3%
Cash On Cash
3.84%
Cap Rate
0.59
DSCR
$3,548
Rent
-$1,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,548 income − $4,855 expenses = $1,307 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,214
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,548
Total Expenses
$4,855
Mortgage P&I
80%
$2,833
Property Taxes
17%
$601
Home Insurance
5%
$182
HOA
1%
$33
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390