Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.51% first-year return on $129k initial cash invested.
-11.51%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$3,266
Rent
-$1,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,266 income − $4,508 expenses = $1,242 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,307
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,266
Total Expenses
$4,508
Mortgage P&I
81%
$2,649
Property Taxes
14%
$461
Home Insurance
6%
$187
HOA
3%
$100
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359