Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.06% first-year return on $128k initial cash invested.
-3.06%
Cash On Cash
5.76%
Cap Rate
0.94
DSCR
$4,236
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,236 income − $4,562 expenses = $326 out of pocket
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,240
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,236
Total Expenses
$4,562
Mortgage P&I
63%
$2,672
Property Taxes
6%
$267
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466