Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.8% first-year return on $128k initial cash invested.
-3.8%
Cash On Cash
5.61%
Cap Rate
0.92
DSCR
$4,740
Rent
-$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,740 income − $5,146 expenses = $406 out of pocket
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,241
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,740
Total Expenses
$5,146
Mortgage P&I
56%
$2,667
Property Taxes
15%
$709
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$521