Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.41% first-year return on $128k initial cash invested.
-3.41%
Cash On Cash
5.29%
Cap Rate
0.92
DSCR
$4,383
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,248
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,383
Total Expenses
$4,747
Mortgage P&I
57%
$2,501
Property Taxes
13%
$571
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482