Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.25% first-year return on $128k initial cash invested.
-3.25%
Cash On Cash
5.69%
Cap Rate
0.94
DSCR
$4,540
Rent
-$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,540 income − $4,888 expenses = $348 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,257
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,540
Total Expenses
$4,888
Mortgage P&I
59%
$2,658
Property Taxes
11%
$501
Home Insurance
4%
$185
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499