Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.84% first-year return on $128k initial cash invested.
-7.84%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$4,479
Rent
-$838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,479 income − $5,317 expenses = $838 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,251
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,479
Total Expenses
$5,317
Mortgage P&I
59%
$2,641
Property Taxes
17%
$742
Home Insurance
4%
$187
HOA
5%
$225
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493