Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.62% first-year return on $128k initial cash invested.
-8.62%
Cash On Cash
4.21%
Cap Rate
0.71
DSCR
$4,302
Rent
-$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,302 income − $5,221 expenses = $919 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,233
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,302
Total Expenses
$5,221
Mortgage P&I
60%
$2,582
Property Taxes
23%
$985
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473