Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.54% first-year return on $129k initial cash invested.
-3.54%
Cash On Cash
5.76%
Cap Rate
0.92
DSCR
$4,232
Rent
-$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,232 income − $4,612 expenses = $380 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,284
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,232
Total Expenses
$4,612
Mortgage P&I
65%
$2,747
Property Taxes
6%
$237
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466