Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.99% first-year return on $128k initial cash invested.
-8.99%
Cash On Cash
4.67%
Cap Rate
0.72
DSCR
$3,844
Rent
-$960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,844 income − $4,804 expenses = $960 out of pocket
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,243
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,844
Total Expenses
$4,804
Mortgage P&I
74%
$2,846
Property Taxes
10%
$393
Home Insurance
5%
$190
HOA
2%
$68
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423