Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.7% first-year return on $129k initial cash invested.
-7.7%
Cash On Cash
4.6%
Cap Rate
0.75
DSCR
$3,864
Rent
-$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,864 income − $4,689 expenses = $825 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,267
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,864
Total Expenses
$4,689
Mortgage P&I
70%
$2,691
Property Taxes
13%
$496
Home Insurance
5%
$187
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425