Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.65% first-year return on $129k initial cash invested.
-7.65%
Cash On Cash
4.55%
Cap Rate
0.75
DSCR
$3,621
Rent
-$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,621 income − $4,441 expenses = $820 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,270
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,621
Total Expenses
$4,441
Mortgage P&I
74%
$2,674
Property Taxes
10%
$348
Home Insurance
5%
$187
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398