Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.89% first-year return on $129k initial cash invested.
-1.89%
Cash On Cash
5.9%
Cap Rate
0.99
DSCR
$4,372
Rent
-$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,372 income − $4,575 expenses = $203 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,287
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,372
Total Expenses
$4,575
Mortgage P&I
60%
$2,629
Property Taxes
6%
$267
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481