Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.67% first-year return on $128k initial cash invested.
-7.67%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$3,876
Rent
-$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,876 income − $4,696 expenses = $820 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,249
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,876
Total Expenses
$4,696
Mortgage P&I
67%
$2,602
Property Taxes
15%
$565
Home Insurance
5%
$184
HOA
1%
$28
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426