Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.05% first-year return on $129k initial cash invested.
-11.05%
Cash On Cash
3.72%
Cap Rate
0.6
DSCR
$2,894
Rent
-$1,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,894 income − $4,083 expenses = $1,189 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,294
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,894
Total Expenses
$4,083
Mortgage P&I
94%
$2,712
Property Taxes
7%
$195
Home Insurance
7%
$192
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318