Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.59% first-year return on $129k initial cash invested.
-3.59%
Cash On Cash
5.47%
Cap Rate
0.92
DSCR
$4,350
Rent
-$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,350 income − $4,736 expenses = $386 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%
$5,279
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,350
Total Expenses
$4,736
Mortgage P&I
60%
$2,620
Property Taxes
10%
$451
Home Insurance
4%
$187
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478