Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.96% first-year return on $128k initial cash invested.
-8.96%
Cash On Cash
4.79%
Cap Rate
0.72
DSCR
$3,657
Rent
-$952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,657 income − $4,609 expenses = $952 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,215
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,657
Total Expenses
$4,609
Mortgage P&I
79%
$2,887
Property Taxes
8%
$284
Home Insurance
5%
$187
HOA
0%
$8
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402