Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.48% first-year return on $129k initial cash invested.
-7.48%
Cash On Cash
4.53%
Cap Rate
0.76
DSCR
$4,020
Rent
-$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,020 income − $4,825 expenses = $805 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,289
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,020
Total Expenses
$4,825
Mortgage P&I
66%
$2,639
Property Taxes
16%
$630
Home Insurance
5%
$189
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442