Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.84% first-year return on $128k initial cash invested.
-1.84%
Cash On Cash
6.02%
Cap Rate
1
DSCR
$5,034
Rent
-$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,034 income − $5,231 expenses = $197 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,249
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,034
Total Expenses
$5,231
Mortgage P&I
52%
$2,628
Property Taxes
14%
$708
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554