Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.91% first-year return on $128k initial cash invested.
-9.91%
Cash On Cash
4.15%
Cap Rate
0.67
DSCR
$4,080
Rent
-$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,080 income − $5,135 expenses = $1,055 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,228
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,080
Total Expenses
$5,135
Mortgage P&I
66%
$2,699
Property Taxes
12%
$505
Home Insurance
5%
$186
HOA
9%
$358
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449