Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.4% first-year return on $128k initial cash invested.
-4.4%
Cash On Cash
5.2%
Cap Rate
0.88
DSCR
$4,221
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,241
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,221
Total Expenses
$4,691
Mortgage P&I
61%
$2,572
Property Taxes
12%
$494
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464