Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.58% first-year return on $128k initial cash invested.
-10.58%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$3,770
Rent
-$1,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,770 income − $4,901 expenses = $1,131 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,770
Total Expenses
$4,901
Mortgage P&I
70%
$2,648
Property Taxes
21%
$787
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415