Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.19% first-year return on $128k initial cash invested.
-3.19%
Cash On Cash
5.83%
Cap Rate
0.95
DSCR
$4,845
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,845 income − $5,187 expenses = $342 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,261
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,845
Total Expenses
$5,187
Mortgage P&I
56%
$2,703
Property Taxes
13%
$648
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533