Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.35% first-year return on $128k initial cash invested.
-4.35%
Cash On Cash
5.68%
Cap Rate
0.89
DSCR
$4,256
Rent
-$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,256 income − $4,722 expenses = $466 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,258
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,256
Total Expenses
$4,722
Mortgage P&I
65%
$2,784
Property Taxes
7%
$304
Home Insurance
4%
$187
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468