Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.15% first-year return on $128k initial cash invested.
-4.15%
Cash On Cash
5.38%
Cap Rate
0.9
DSCR
$4,752
Rent
-$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,224
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,752
Total Expenses
$5,194
Mortgage P&I
55%
$2,592
Property Taxes
17%
$804
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523