Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.56% first-year return on $129k initial cash invested.
-7.56%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$3,772
Rent
-$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,772 income − $4,582 expenses = $810 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,263
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,772
Total Expenses
$4,582
Mortgage P&I
70%
$2,639
Property Taxes
13%
$473
Home Insurance
5%
$187
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415