Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.31% first-year return on $128k initial cash invested.
-7.31%
Cash On Cash
4.9%
Cap Rate
0.77
DSCR
$3,586
Rent
-$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,586 income − $4,363 expenses = $777 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,220
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,586
Total Expenses
$4,363
Mortgage P&I
77%
$2,767
Property Taxes
4%
$157
Home Insurance
5%
$187
HOA
1%
$34
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394