Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.86% first-year return on $128k initial cash invested.
-1.86%
Cash On Cash
5.7%
Cap Rate
0.99
DSCR
$4,422
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,422 income − $4,621 expenses = $199 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,260
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,422
Total Expenses
$4,621
Mortgage P&I
57%
$2,522
Property Taxes
9%
$404
Home Insurance
4%
$184
HOA
0%
$7
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486