Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.13% first-year return on $128k initial cash invested.
-10.13%
Cash On Cash
4.12%
Cap Rate
0.65
DSCR
$3,050
Rent
-$1,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,050 income − $4,132 expenses = $1,082 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,050
Total Expenses
$4,132
Mortgage P&I
90%
$2,760
Property Taxes
5%
$150
Home Insurance
6%
$184
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336