Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.39% first-year return on $129k initial cash invested.
-11.39%
Cash On Cash
3.93%
Cap Rate
0.62
DSCR
$3,578
Rent
-$1,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,578 income − $4,799 expenses = $1,221 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,271
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,578
Total Expenses
$4,799
Mortgage P&I
78%
$2,805
Property Taxes
17%
$596
Home Insurance
5%
$182
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394