Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.69% first-year return on $129k initial cash invested.
-3.69%
Cash On Cash
5.44%
Cap Rate
0.91
DSCR
$3,706
Rent
-$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,706 income − $4,102 expenses = $396 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,276
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,706
Total Expenses
$4,102
Mortgage P&I
71%
$2,642
Property Taxes
0%
$15
Home Insurance
5%
$185
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408