Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.66% first-year return on $129k initial cash invested.
-6.66%
Cash On Cash
5.02%
Cap Rate
0.8
DSCR
$3,944
Rent
-$715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,944 income − $4,659 expenses = $715 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,273
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,944
Total Expenses
$4,659
Mortgage P&I
70%
$2,761
Property Taxes
9%
$373
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434