Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.98% first-year return on $128k initial cash invested.
-3.98%
Cash On Cash
5.26%
Cap Rate
0.9
DSCR
$4,149
Rent
-$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,239
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,149
Total Expenses
$4,574
Mortgage P&I
62%
$2,556
Property Taxes
10%
$424
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456