Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.14% first-year return on $128k initial cash invested.
-5.14%
Cash On Cash
5.08%
Cap Rate
0.85
DSCR
$4,208
Rent
-$549
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
6.3%
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
$4,208
Total Expenses
$4,757
Mortgage P&I
62%
$2,599
Property Taxes
9%
$375
Home Insurance
4%
$186
HOA
4%
$167
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463