Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.67% first-year return on $129k initial cash invested.
-6.67%
Cash On Cash
5.4%
Cap Rate
0.82
DSCR
$4,608
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,608 income − $5,326 expenses = $718 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,290
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,608
Total Expenses
$5,326
Mortgage P&I
63%
$2,913
Property Taxes
14%
$641
Home Insurance
4%
$185
HOA
0%
$21
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507