Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.68% first-year return on $128k initial cash invested.
-1.68%
Cash On Cash
6.32%
Cap Rate
1.01
DSCR
$5,464
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,464 income − $5,643 expenses = $179 out of pocket
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,239
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,464
Total Expenses
$5,643
Mortgage P&I
50%
$2,721
Property Taxes
16%
$877
Home Insurance
3%
$186
HOA
0%
$0
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601