Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.63% first-year return on $128k initial cash invested.
-0.63%
Cash On Cash
6.23%
Cap Rate
1.04
DSCR
$4,526
Rent
-$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,526 income − $4,593 expenses = $67 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%
$5,247
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,526
Total Expenses
$4,593
Mortgage P&I
58%
$2,609
Property Taxes
6%
$256
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498