Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.37% first-year return on $132k initial cash invested.
-0.37%
Cash On Cash
6.44%
Cap Rate
1.07
DSCR
$5,724
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,724 income − $5,765 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,452
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,724
Total Expenses
$5,765
Mortgage P&I
48%
$2,737
Property Taxes
8%
$470
Home Insurance
3%
$191
HOA
7%
$420
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630