Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.15% first-year return on $128k initial cash invested.
-9.15%
Cash On Cash
4.22%
Cap Rate
0.68
DSCR
$3,118
Rent
-$977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,118 income − $4,095 expenses = $977 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,247
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,118
Total Expenses
$4,095
Mortgage P&I
87%
$2,697
Property Taxes
5%
$150
Home Insurance
6%
$187
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343