Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.03% first-year return on $128k initial cash invested.
-1.03%
Cash On Cash
6.57%
Cap Rate
1.03
DSCR
$4,966
Rent
-$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,966 income − $5,076 expenses = $110 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,218
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,966
Total Expenses
$5,076
Mortgage P&I
56%
$2,766
Property Taxes
9%
$434
Home Insurance
4%
$187
HOA
0%
$0
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$546