Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.69% first-year return on $128k initial cash invested.
-0.69%
Cash On Cash
6.25%
Cap Rate
1.04
DSCR
$4,488
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,488 income − $4,561 expenses = $73 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,223
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,488
Total Expenses
$4,561
Mortgage P&I
58%
$2,615
Property Taxes
4%
$197
Home Insurance
4%
$184
HOA
1%
$37
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494