Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.37% first-year return on $129k initial cash invested.
-11.37%
Cash On Cash
4.06%
Cap Rate
0.62
DSCR
$3,420
Rent
-$1,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,420 income − $4,644 expenses = $1,224 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,293
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,420
Total Expenses
$4,644
Mortgage P&I
84%
$2,876
Property Taxes
11%
$369
Home Insurance
7%
$236
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376