Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.37% first-year return on $128k initial cash invested.
-8.37%
Cash On Cash
4.64%
Cap Rate
0.73
DSCR
$3,312
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,312 income − $4,205 expenses = $893 out of pocket
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,312
Total Expenses
$4,205
Mortgage P&I
84%
$2,787
Property Taxes
3%
$102
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364