Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.92% first-year return on $128k initial cash invested.
-11.92%
Cash On Cash
3.74%
Cap Rate
0.59
DSCR
$3,322
Rent
-$1,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,322 income − $4,597 expenses = $1,275 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,253
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,322
Total Expenses
$4,597
Mortgage P&I
84%
$2,781
Property Taxes
15%
$499
Home Insurance
6%
$187
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365