Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.11% first-year return on $129k initial cash invested.
-7.11%
Cash On Cash
4.77%
Cap Rate
0.79
DSCR
$4,875
Rent
-$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,875 income − $5,636 expenses = $761 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,263
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,875
Total Expenses
$5,636
Mortgage P&I
55%
$2,659
Property Taxes
21%
$1,004
Home Insurance
4%
$184
HOA
3%
$132
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536