Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.95% first-year return on $128k initial cash invested.
-7.95%
Cash On Cash
4.44%
Cap Rate
0.74
DSCR
$3,854
Rent
-$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,854 income − $4,701 expenses = $847 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,232
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,854
Total Expenses
$4,701
Mortgage P&I
68%
$2,629
Property Taxes
11%
$412
Home Insurance
5%
$192
HOA
4%
$158
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424