Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.97% first-year return on $128k initial cash invested.
-4.97%
Cash On Cash
5.44%
Cap Rate
0.87
DSCR
$4,364
Rent
-$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,364 income − $4,893 expenses = $529 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,224
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,364
Total Expenses
$4,893
Mortgage P&I
62%
$2,723
Property Taxes
11%
$468
Home Insurance
4%
$184
HOA
1%
$33
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480