Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.18% first-year return on $128k initial cash invested.
-4.18%
Cash On Cash
5.89%
Cap Rate
0.91
DSCR
$4,666
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,666 income − $5,113 expenses = $447 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,666
Total Expenses
$5,113
Mortgage P&I
61%
$2,839
Property Taxes
11%
$503
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513