Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.62% first-year return on $129k initial cash invested.
-8.62%
Cash On Cash
4.16%
Cap Rate
0.7
DSCR
$3,513
Rent
-$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,513 income − $4,440 expenses = $927 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,287
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,513
Total Expenses
$4,440
Mortgage P&I
75%
$2,619
Property Taxes
6%
$217
Home Insurance
5%
$192
HOA
6%
$217
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$386