Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.04% first-year return on $128k initial cash invested.
-6.04%
Cash On Cash
4.8%
Cap Rate
0.81
DSCR
$3,758
Rent
-$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,758 income − $4,404 expenses = $646 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,252
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,758
Total Expenses
$4,404
Mortgage P&I
69%
$2,596
Property Taxes
9%
$345
Home Insurance
5%
$186
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413