Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.17% first-year return on $128k initial cash invested.
-14.17%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$2,770
Rent
-$1,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $4,284 expenses = $1,514 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
$2,770
Total Expenses
$4,284
Mortgage P&I
95%
$2,618
Property Taxes
19%
$540
Home Insurance
7%
$184
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305