Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.24% first-year return on $129k initial cash invested.
-4.24%
Cash On Cash
5.34%
Cap Rate
0.89
DSCR
$3,852
Rent
-$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,852 income − $4,308 expenses = $456 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,290
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,852
Total Expenses
$4,308
Mortgage P&I
69%
$2,656
Property Taxes
4%
$157
Home Insurance
5%
$185
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424