Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.1% first-year return on $129k initial cash invested.
-8.1%
Cash On Cash
4.95%
Cap Rate
0.75
DSCR
$3,682
Rent
-$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,682 income − $4,555 expenses = $873 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,305
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,682
Total Expenses
$4,555
Mortgage P&I
79%
$2,915
Property Taxes
5%
$200
Home Insurance
5%
$189
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405