Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.84% first-year return on $128k initial cash invested.
-3.84%
Cash On Cash
5.99%
Cap Rate
0.92
DSCR
$4,368
Rent
-$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,368 income − $4,779 expenses = $411 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,260
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,368
Total Expenses
$4,779
Mortgage P&I
66%
$2,862
Property Taxes
6%
$248
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480