Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.91% first-year return on $129k initial cash invested.
-11.91%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$2,290
Rent
-$1,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $3,568 expenses = $1,278 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,276
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,290
Total Expenses
$3,568
Mortgage P&I
113%
$2,589
Property Taxes
0%
$7
Home Insurance
8%
$192
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252