Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.89% first-year return on $129k initial cash invested.
-7.89%
Cash On Cash
4.42%
Cap Rate
0.73
DSCR
$3,556
Rent
-$849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,556 income − $4,405 expenses = $849 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,290
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,556
Total Expenses
$4,405
Mortgage P&I
75%
$2,655
Property Taxes
8%
$294
Home Insurance
5%
$189
HOA
2%
$58
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391