Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.25% first-year return on $128k initial cash invested.
-6.25%
Cash On Cash
4.98%
Cap Rate
0.81
DSCR
$4,036
Rent
-$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,036 income − $4,702 expenses = $666 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,234
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,036
Total Expenses
$4,702
Mortgage P&I
66%
$2,678
Property Taxes
5%
$213
Home Insurance
5%
$187
HOA
6%
$253
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444