Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.51% first-year return on $128k initial cash invested.
-1.51%
Cash On Cash
6.13%
Cap Rate
1.01
DSCR
$4,762
Rent
-$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,762 income − $4,923 expenses = $161 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,221
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,762
Total Expenses
$4,923
Mortgage P&I
55%
$2,640
Property Taxes
10%
$469
Home Insurance
4%
$196
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524