Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.84% first-year return on $128k initial cash invested.
-1.84%
Cash On Cash
6.14%
Cap Rate
1
DSCR
$5,182
Rent
-$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,182 income − $5,379 expenses = $197 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,249
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,182
Total Expenses
$5,379
Mortgage P&I
52%
$2,675
Property Taxes
15%
$759
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570