Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.78% first-year return on $128k initial cash invested.
-13.78%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$2,848
Rent
-$1,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $4,321 expenses = $1,473 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,848
Total Expenses
$4,321
Mortgage P&I
91%
$2,578
Property Taxes
21%
$591
Home Insurance
6%
$184
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313