Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.62% first-year return on $128k initial cash invested.
-9.62%
Cash On Cash
4.11%
Cap Rate
0.67
DSCR
$3,426
Rent
-$1,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $4,456 expenses = $1,030 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,258
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,426
Total Expenses
$4,456
Mortgage P&I
79%
$2,693
Property Taxes
12%
$409
Home Insurance
6%
$189
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377