Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.23% first-year return on $128k initial cash invested.
-6.23%
Cash On Cash
4.89%
Cap Rate
0.81
DSCR
$4,340
Rent
-$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,340 income − $5,005 expenses = $665 out of pocket
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,244
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,340
Total Expenses
$5,005
Mortgage P&I
61%
$2,627
Property Taxes
17%
$718
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$477