Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.45% first-year return on $129k initial cash invested.
-14.45%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$2,532
Rent
-$1,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $4,083 expenses = $1,551 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,532
Total Expenses
$4,083
Mortgage P&I
106%
$2,673
Property Taxes
14%
$364
Home Insurance
7%
$185
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279