Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.63% first-year return on $128k initial cash invested.
-14.63%
Cash On Cash
3.37%
Cap Rate
0.5
DSCR
$2,906
Rent
-$1,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $4,470 expenses = $1,564 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,906
Total Expenses
$4,470
Mortgage P&I
101%
$2,922
Property Taxes
13%
$376
Home Insurance
6%
$184
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320