Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.57% first-year return on $129k initial cash invested.
-4.57%
Cash On Cash
5.56%
Cap Rate
0.9
DSCR
$5,252
Rent
-$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,252 income − $5,744 expenses = $492 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,290
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,252
Total Expenses
$5,744
Mortgage P&I
52%
$2,734
Property Taxes
19%
$1,011
Home Insurance
4%
$191
HOA
0%
$22
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578