Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.82% first-year return on $128k initial cash invested.
-9.82%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$3,286
Rent
-$1,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $4,337 expenses = $1,051 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,260
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,286
Total Expenses
$4,337
Mortgage P&I
80%
$2,615
Property Taxes
13%
$414
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361