Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.5% first-year return on $128k initial cash invested.
-13.5%
Cash On Cash
2.78%
Cap Rate
0.47
DSCR
$2,223
Rent
-$1,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,223 income − $3,666 expenses = $1,443 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
$2,223
Total Expenses
$3,666
Mortgage P&I
116%
$2,572
Property Taxes
7%
$153
Home Insurance
8%
$184
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245