Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.57% first-year return on $128k initial cash invested.
-2.57%
Cash On Cash
5.97%
Cap Rate
0.99
DSCR
$5,970
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,970 income − $6,244 expenses = $274 out of pocket
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,236
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,970
Total Expenses
$6,244
Mortgage P&I
44%
$2,641
Property Taxes
23%
$1,389
Home Insurance
3%
$184
HOA
0%
$0
Property Management
12%
$716
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657