Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.9% first-year return on $128k initial cash invested.
-14.9%
Cash On Cash
3.26%
Cap Rate
0.49
DSCR
$3,261
Rent
-$1,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,261 income − $4,846 expenses = $1,585 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,220
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,261
Total Expenses
$4,846
Mortgage P&I
88%
$2,872
Property Taxes
21%
$689
Home Insurance
5%
$177
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359