Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.27% first-year return on $128k initial cash invested.
-11.27%
Cash On Cash
4.18%
Cap Rate
0.63
DSCR
$3,386
Rent
-$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,386 income − $4,589 expenses = $1,203 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,245
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,386
Total Expenses
$4,589
Mortgage P&I
86%
$2,895
Property Taxes
9%
$307
Home Insurance
6%
$188
HOA
1%
$49
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372