Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.78% first-year return on $128k initial cash invested.
-10.78%
Cash On Cash
4.32%
Cap Rate
0.65
DSCR
$3,362
Rent
-$1,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,362 income − $4,510 expenses = $1,148 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,228
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,362
Total Expenses
$4,510
Mortgage P&I
86%
$2,895
Property Taxes
8%
$277
Home Insurance
6%
$187
HOA
0%
$9
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$370