Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.72% first-year return on $128k initial cash invested.
-9.72%
Cash On Cash
4.25%
Cap Rate
0.67
DSCR
$3,399
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,399 income − $4,438 expenses = $1,039 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,399
Total Expenses
$4,438
Mortgage P&I
81%
$2,762
Property Taxes
10%
$336
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374