Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.39% first-year return on $129k initial cash invested.
-5.39%
Cash On Cash
5.27%
Cap Rate
0.86
DSCR
$4,784
Rent
-$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,784 income − $5,361 expenses = $577 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%
$5,263
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,784
Total Expenses
$5,361
Mortgage P&I
56%
$2,698
Property Taxes
13%
$610
Home Insurance
4%
$187
HOA
5%
$240
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526