Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.35% first-year return on $128k initial cash invested.
-3.35%
Cash On Cash
6.3%
Cap Rate
0.94
DSCR
$4,719
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,719 income − $5,075 expenses = $356 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,218
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,719
Total Expenses
$5,075
Mortgage P&I
62%
$2,905
Property Taxes
7%
$326
Home Insurance
4%
$189
HOA
1%
$50
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519