Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.05% first-year return on $128k initial cash invested.
-7.05%
Cash On Cash
5.1%
Cap Rate
0.79
DSCR
$4,395
Rent
-$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,395 income − $5,149 expenses = $754 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,395
Total Expenses
$5,149
Mortgage P&I
64%
$2,810
Property Taxes
15%
$661
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483