Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.06% first-year return on $128k initial cash invested.
-6.06%
Cash On Cash
5.18%
Cap Rate
0.83
DSCR
$4,605
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,605 income − $5,249 expenses = $644 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,217
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,605
Total Expenses
$5,249
Mortgage P&I
59%
$2,711
Property Taxes
18%
$823
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507