Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.55% first-year return on $128k initial cash invested.
-18.55%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$2,066
Rent
-$1,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,066 income − $4,048 expenses = $1,982 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,066
Total Expenses
$4,048
Mortgage P&I
127%
$2,625
Property Taxes
26%
$536
Home Insurance
9%
$184
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227