Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.11% first-year return on $129k initial cash invested.
-2.11%
Cash On Cash
5.8%
Cap Rate
0.98
DSCR
$4,083
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,083 income − $4,309 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,277
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,083
Total Expenses
$4,309
Mortgage P&I
64%
$2,615
Property Taxes
2%
$83
Home Insurance
5%
$191
HOA
1%
$33
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449