Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.67% first-year return on $129k initial cash invested.
-0.67%
Cash On Cash
6.32%
Cap Rate
1.06
DSCR
$5,498
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,498 income − $5,570 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,281
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,498
Total Expenses
$5,570
Mortgage P&I
48%
$2,632
Property Taxes
16%
$890
Home Insurance
3%
$178
HOA
0%
$0
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605