Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.38% first-year return on $128k initial cash invested.
-3.38%
Cash On Cash
5.65%
Cap Rate
0.92
DSCR
$3,842
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,842 income − $4,203 expenses = $361 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,248
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,842
Total Expenses
$4,203
Mortgage P&I
70%
$2,676
Property Taxes
1%
$36
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423