Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.42% first-year return on $128k initial cash invested.
-5.42%
Cash On Cash
4.91%
Cap Rate
0.84
DSCR
$4,458
Rent
-$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,248
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,458
Total Expenses
$5,037
Mortgage P&I
57%
$2,550
Property Taxes
18%
$814
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490