Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.56% first-year return on $129k initial cash invested.
-8.56%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$3,525
Rent
-$921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,525 income − $4,446 expenses = $921 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%
$5,291
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,525
Total Expenses
$4,446
Mortgage P&I
75%
$2,637
Property Taxes
12%
$418
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388