Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.27% first-year return on $129k initial cash invested.
-7.27%
Cash On Cash
4.55%
Cap Rate
0.76
DSCR
$3,498
Rent
-$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,498 income − $4,282 expenses = $784 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,309
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,498
Total Expenses
$4,282
Mortgage P&I
76%
$2,657
Property Taxes
7%
$230
Home Insurance
5%
$192
HOA
0%
$13
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385