Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.4% first-year return on $129k initial cash invested.
-15.4%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$2,218
Rent
-$1,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,218 income − $3,871 expenses = $1,653 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,277
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,218
Total Expenses
$3,871
Mortgage P&I
119%
$2,649
Property Taxes
12%
$271
Home Insurance
9%
$196
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244