Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.18% first-year return on $128k initial cash invested.
-17.18%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$2,194
Rent
-$1,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $4,030 expenses = $1,836 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,194
Total Expenses
$4,030
Mortgage P&I
120%
$2,643
Property Taxes
21%
$457
Home Insurance
8%
$184
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241