Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.95% first-year return on $129k initial cash invested.
-7.95%
Cash On Cash
4.53%
Cap Rate
0.74
DSCR
$3,446
Rent
-$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,446 income − $4,299 expenses = $853 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,276
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,446
Total Expenses
$4,299
Mortgage P&I
79%
$2,708
Property Taxes
5%
$180
Home Insurance
5%
$189
HOA
1%
$50
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379