Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.05% first-year return on $129k initial cash invested.
-5.05%
Cash On Cash
5.35%
Cap Rate
0.86
DSCR
$3,682
Rent
-$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,682 income − $4,223 expenses = $541 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,263
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,682
Total Expenses
$4,223
Mortgage P&I
74%
$2,741
Property Taxes
1%
$40
Home Insurance
5%
$191
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405