Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.73% first-year return on $128k initial cash invested.
-3.73%
Cash On Cash
5.59%
Cap Rate
0.93
DSCR
$5,122
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,122 income − $5,521 expenses = $399 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,253
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,122
Total Expenses
$5,521
Mortgage P&I
52%
$2,640
Property Taxes
19%
$975
Home Insurance
3%
$164
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563