Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.09% first-year return on $128k initial cash invested.
-10.09%
Cash On Cash
3.99%
Cap Rate
0.65
DSCR
$3,294
Rent
-$1,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,294 income − $4,374 expenses = $1,080 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,261
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,294
Total Expenses
$4,374
Mortgage P&I
82%
$2,699
Property Taxes
11%
$358
Home Insurance
6%
$189
HOA
0%
$8
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362