Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.31% first-year return on $128k initial cash invested.
-4.31%
Cash On Cash
5.27%
Cap Rate
0.89
DSCR
$4,263
Rent
-$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,263 income − $4,724 expenses = $461 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,263
Total Expenses
$4,724
Mortgage P&I
61%
$2,595
Property Taxes
12%
$494
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469