Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.89% first-year return on $129k initial cash invested.
-6.89%
Cash On Cash
4.79%
Cap Rate
0.78
DSCR
$3,928
Rent
-$740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,928 income − $4,668 expenses = $740 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,278
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,928
Total Expenses
$4,668
Mortgage P&I
68%
$2,689
Property Taxes
11%
$438
Home Insurance
5%
$189
HOA
0%
$17
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432