Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.46% first-year return on $128k initial cash invested.
-0.46%
Cash On Cash
6.33%
Cap Rate
1.06
DSCR
$5,326
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,326 income − $5,375 expenses = $49 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,249
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,326
Total Expenses
$5,375
Mortgage P&I
49%
$2,606
Property Taxes
15%
$774
Home Insurance
3%
$184
HOA
0%
$0
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586