Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.54% first-year return on $129k initial cash invested.
-8.54%
Cash On Cash
4.34%
Cap Rate
0.71
DSCR
$3,746
Rent
-$915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,746 income − $4,661 expenses = $915 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,262
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,746
Total Expenses
$4,661
Mortgage P&I
71%
$2,667
Property Taxes
14%
$534
Home Insurance
5%
$186
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412