Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.09% first-year return on $129k initial cash invested.
-0.09%
Cash On Cash
6.56%
Cap Rate
1.08
DSCR
$5,320
Rent
-$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,320 income − $5,330 expenses = $10 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,279
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,320
Total Expenses
$5,330
Mortgage P&I
50%
$2,682
Property Taxes
12%
$647
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$585