Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.24% first-year return on $129k initial cash invested.
-10.24%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$3,190
Rent
-$1,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,190 income − $4,289 expenses = $1,099 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,278
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,190
Total Expenses
$4,289
Mortgage P&I
82%
$2,624
Property Taxes
12%
$387
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351