Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.44% first-year return on $128k initial cash invested.
-4.44%
Cash On Cash
5.16%
Cap Rate
0.88
DSCR
$4,179
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,259
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,179
Total Expenses
$4,654
Mortgage P&I
61%
$2,568
Property Taxes
12%
$491
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460