Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.07% first-year return on $129k initial cash invested.
-7.07%
Cash On Cash
4.84%
Cap Rate
0.78
DSCR
$4,010
Rent
-$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,010 income − $4,772 expenses = $762 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,306
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,010
Total Expenses
$4,772
Mortgage P&I
68%
$2,741
Property Taxes
12%
$477
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441