Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.77% first-year return on $128k initial cash invested.
-3.77%
Cash On Cash
5.45%
Cap Rate
0.91
DSCR
$4,298
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,298 income − $4,700 expenses = $402 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%
$5,232
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,298
Total Expenses
$4,700
Mortgage P&I
61%
$2,608
Property Taxes
9%
$391
Home Insurance
4%
$186
HOA
1%
$53
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473