Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.81% first-year return on $128k initial cash invested.
-9.81%
Cash On Cash
4.27%
Cap Rate
0.67
DSCR
$3,614
Rent
-$1,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,614 income − $4,662 expenses = $1,048 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,249
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,614
Total Expenses
$4,662
Mortgage P&I
77%
$2,771
Property Taxes
13%
$477
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398