Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.19% first-year return on $128k initial cash invested.
-1.19%
Cash On Cash
5.99%
Cap Rate
1.03
DSCR
$5,078
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,078 income − $5,205 expenses = $127 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,219
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,078
Total Expenses
$5,205
Mortgage P&I
50%
$2,531
Property Taxes
9%
$458
Home Insurance
4%
$192
HOA
6%
$298
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$559