Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.86% first-year return on $129k initial cash invested.
-4.86%
Cash On Cash
5.33%
Cap Rate
0.87
DSCR
$4,090
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,090 income − $4,612 expenses = $522 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,279
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,090
Total Expenses
$4,612
Mortgage P&I
66%
$2,702
Property Taxes
8%
$344
Home Insurance
4%
$174
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450