Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.43% first-year return on $129k initial cash invested.
-12.43%
Cash On Cash
3.28%
Cap Rate
0.54
DSCR
$3,056
Rent
-$1,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,056 income − $4,391 expenses = $1,335 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,280
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,056
Total Expenses
$4,391
Mortgage P&I
87%
$2,655
Property Taxes
13%
$399
Home Insurance
6%
$198
HOA
3%
$100
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336