Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.48% first-year return on $128k initial cash invested.
-7.48%
Cash On Cash
4.6%
Cap Rate
0.75
DSCR
$3,652
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,652 income − $4,450 expenses = $798 out of pocket
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,236
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,652
Total Expenses
$4,450
Mortgage P&I
73%
$2,658
Property Taxes
10%
$354
Home Insurance
5%
$186
HOA
0%
$10
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402