Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.54% first-year return on $128k initial cash invested.
-13.54%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$2,888
Rent
-$1,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,888 income − $4,335 expenses = $1,447 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,888
Total Expenses
$4,335
Mortgage P&I
89%
$2,570
Property Taxes
21%
$597
Home Insurance
6%
$184
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318