Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.74% first-year return on $128k initial cash invested.
-6.74%
Cash On Cash
4.74%
Cap Rate
0.79
DSCR
$4,017
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,017 income − $4,735 expenses = $718 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,230
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,017
Total Expenses
$4,735
Mortgage P&I
65%
$2,623
Property Taxes
14%
$558
Home Insurance
5%
$187
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442