Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.35% first-year return on $129k initial cash invested.
-8.35%
Cash On Cash
4.88%
Cap Rate
0.74
DSCR
$3,598
Rent
-$895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,598 income − $4,493 expenses = $895 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,598
Total Expenses
$4,493
Mortgage P&I
80%
$2,894
Property Taxes
3%
$112
Home Insurance
5%
$192
HOA
2%
$71
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396