Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.9% first-year return on $129k initial cash invested.
-0.9%
Cash On Cash
6.61%
Cap Rate
1.04
DSCR
$5,348
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,348 income − $5,445 expenses = $97 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,305
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,348
Total Expenses
$5,445
Mortgage P&I
52%
$2,806
Property Taxes
10%
$557
Home Insurance
4%
$189
HOA
1%
$75
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588