Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.27% first-year return on $128k initial cash invested.
-4.27%
Cash On Cash
5.34%
Cap Rate
0.9
DSCR
$4,720
Rent
-$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,720 income − $5,174 expenses = $454 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,215
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,720
Total Expenses
$5,174
Mortgage P&I
55%
$2,584
Property Taxes
14%
$645
Home Insurance
4%
$186
HOA
3%
$154
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519