Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.14% first-year return on $128k initial cash invested.
-8.14%
Cash On Cash
5.14%
Cap Rate
0.77
DSCR
$4,718
Rent
-$870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,718 income − $5,588 expenses = $870 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,249
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,718
Total Expenses
$5,588
Mortgage P&I
62%
$2,928
Property Taxes
16%
$776
Home Insurance
4%
$184
HOA
2%
$95
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519