Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.24% first-year return on $128k initial cash invested.
-9.24%
Cash On Cash
4.71%
Cap Rate
0.71
DSCR
$3,879
Rent
-$989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,879 income − $4,868 expenses = $989 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,259
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,879
Total Expenses
$4,868
Mortgage P&I
75%
$2,896
Property Taxes
12%
$462
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427