Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.43% first-year return on $129k initial cash invested.
-13.43%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$2,458
Rent
-$1,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,458 income − $3,903 expenses = $1,445 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,291
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,458
Total Expenses
$3,903
Mortgage P&I
108%
$2,651
Property Taxes
9%
$221
Home Insurance
8%
$196
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270