Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.71% first-year return on $128k initial cash invested.
-7.71%
Cash On Cash
4.49%
Cap Rate
0.74
DSCR
$3,648
Rent
-$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,648 income − $4,474 expenses = $826 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,261
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,648
Total Expenses
$4,474
Mortgage P&I
73%
$2,648
Property Taxes
11%
$397
Home Insurance
5%
$189
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401