Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.07% first-year return on $128k initial cash invested.
-5.07%
Cash On Cash
5.36%
Cap Rate
0.87
DSCR
$4,508
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,508 income − $5,047 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,223
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,508
Total Expenses
$5,047
Mortgage P&I
60%
$2,691
Property Taxes
14%
$638
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496