Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.83% first-year return on $129k initial cash invested.
-8.83%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$3,189
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,189 income − $4,138 expenses = $949 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,286
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,189
Total Expenses
$4,138
Mortgage P&I
82%
$2,627
Property Taxes
7%
$236
Home Insurance
6%
$189
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351