Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.58% first-year return on $128k initial cash invested.
-12.58%
Cash On Cash
3.32%
Cap Rate
0.54
DSCR
$2,472
Rent
-$1,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,472 income − $3,817 expenses = $1,345 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,472
Total Expenses
$3,817
Mortgage P&I
109%
$2,697
Property Taxes
4%
$95
Home Insurance
7%
$184
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272