Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.91% first-year return on $128k initial cash invested.
-3.91%
Cash On Cash
5.42%
Cap Rate
0.9
DSCR
$4,197
Rent
-$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,197 income − $4,614 expenses = $417 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,234
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,197
Total Expenses
$4,614
Mortgage P&I
62%
$2,614
Property Taxes
9%
$383
Home Insurance
5%
$189
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462