Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.39% first-year return on $129k initial cash invested.
-4.39%
Cash On Cash
5.35%
Cap Rate
0.89
DSCR
$4,820
Rent
-$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,820 income − $5,291 expenses = $471 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,267
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,820
Total Expenses
$5,291
Mortgage P&I
54%
$2,626
Property Taxes
18%
$881
Home Insurance
3%
$145
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530