Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.93% first-year return on $123k initial cash invested.
-8.93%
Cash On Cash
4.29%
Cap Rate
0.71
DSCR
$3,474
Rent
-$914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,474 income − $4,388 expenses = $914 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$106k
Closing costs
1%
$5,275
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$3,474
Total Expenses
$4,388
Mortgage P&I
77%
$2,662
Property Taxes
10%
$360
Home Insurance
5%
$185
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382