Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.87% first-year return on $128k initial cash invested.
-9.87%
Cash On Cash
4.47%
Cap Rate
0.68
DSCR
$3,202
Rent
-$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,202 income − $4,257 expenses = $1,055 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,202
Total Expenses
$4,257
Mortgage P&I
90%
$2,884
Property Taxes
3%
$101
Home Insurance
6%
$184
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352