Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.58% first-year return on $129k initial cash invested.
-4.58%
Cash On Cash
5.35%
Cap Rate
0.88
DSCR
$3,918
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,918 income − $4,408 expenses = $490 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,262
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,918
Total Expenses
$4,408
Mortgage P&I
68%
$2,678
Property Taxes
4%
$164
Home Insurance
5%
$191
HOA
1%
$42
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431