Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.3% first-year return on $128k initial cash invested.
-10.3%
Cash On Cash
4.01%
Cap Rate
0.65
DSCR
$3,584
Rent
-$1,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,584 income − $4,679 expenses = $1,095 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,220
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,584
Total Expenses
$4,679
Mortgage P&I
75%
$2,697
Property Taxes
9%
$331
Home Insurance
5%
$183
HOA
7%
$250
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394