Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.45% first-year return on $128k initial cash invested.
-6.45%
Cash On Cash
5.41%
Cap Rate
0.82
DSCR
$4,386
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,386 income − $5,071 expenses = $685 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,215
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,386
Total Expenses
$5,071
Mortgage P&I
65%
$2,859
Property Taxes
13%
$549
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$132
Maintenance
4%
$175
Other
11%
$482