Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.75% first-year return on $128k initial cash invested.
-12.75%
Cash On Cash
3.18%
Cap Rate
0.52
DSCR
$2,432
Rent
-$1,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $3,795 expenses = $1,363 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,252
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,432
Total Expenses
$3,795
Mortgage P&I
109%
$2,656
Property Taxes
5%
$120
Home Insurance
8%
$192
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268