Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.86% first-year return on $129k initial cash invested.
-7.86%
Cash On Cash
4.44%
Cap Rate
0.74
DSCR
$3,766
Rent
-$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,766 income − $4,612 expenses = $846 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,290
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,766
Total Expenses
$4,612
Mortgage P&I
70%
$2,653
Property Taxes
13%
$493
Home Insurance
5%
$185
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414