Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.84% first-year return on $128k initial cash invested.
-8.84%
Cash On Cash
4.36%
Cap Rate
0.7
DSCR
$3,474
Rent
-$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,474 income − $4,419 expenses = $945 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,249
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,474
Total Expenses
$4,419
Mortgage P&I
78%
$2,712
Property Taxes
10%
$342
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382