Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.64% first-year return on $129k initial cash invested.
-2.64%
Cash On Cash
5.77%
Cap Rate
0.96
DSCR
$4,776
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,776 income − $5,059 expenses = $283 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,776
Total Expenses
$5,059
Mortgage P&I
55%
$2,620
Property Taxes
12%
$591
Home Insurance
4%
$186
HOA
1%
$39
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525