Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.08% first-year return on $128k initial cash invested.
-16.08%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$3,068
Rent
-$1,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,068 income − $4,787 expenses = $1,719 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
$3,068
Total Expenses
$4,787
Mortgage P&I
85%
$2,620
Property Taxes
30%
$920
Home Insurance
6%
$184
HOA
1%
$20
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337