Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.74% first-year return on $128k initial cash invested.
-10.74%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$2,756
Rent
-$1,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $3,904 expenses = $1,148 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,756
Total Expenses
$3,904
Mortgage P&I
95%
$2,625
Property Taxes
6%
$158
Home Insurance
7%
$184
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303