Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.06% first-year return on $128k initial cash invested.
-3.06%
Cash On Cash
5.73%
Cap Rate
0.95
DSCR
$4,844
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,844 income − $5,170 expenses = $326 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,227
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,844
Total Expenses
$5,170
Mortgage P&I
54%
$2,628
Property Taxes
15%
$706
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533