Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.48% first-year return on $129k initial cash invested.
-4.48%
Cash On Cash
5.9%
Cap Rate
0.9
DSCR
$4,842
Rent
-$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,842 income − $5,322 expenses = $480 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,265
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,842
Total Expenses
$5,322
Mortgage P&I
59%
$2,873
Property Taxes
7%
$316
Home Insurance
4%
$189
HOA
6%
$297
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533