Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.02% first-year return on $129k initial cash invested.
-22.02%
Cash On Cash
1.72%
Cap Rate
0.25
DSCR
$1,658
Rent
-$2,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,658 income − $4,019 expenses = $2,361 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,270
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,658
Total Expenses
$4,019
Mortgage P&I
184%
$3,050
Property Taxes
13%
$217
Home Insurance
11%
$189
HOA
0%
$0
Property Management
12%
$199
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$182