Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.58% first-year return on $128k initial cash invested.
-4.58%
Cash On Cash
5.18%
Cap Rate
0.87
DSCR
$4,018
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,018 income − $4,508 expenses = $490 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,018
Total Expenses
$4,508
Mortgage P&I
65%
$2,596
Property Taxes
6%
$240
Home Insurance
5%
$184
HOA
3%
$121
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442