Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected 0% first-year return on $130k initial cash invested.
0%
Cash On Cash
6.46%
Cap Rate
1.07
DSCR
$4,335
Rent
$0
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,335 income − $4,335 expenses = $0 cash flow
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$101k
Closing costs
1%
$5,068
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,335
Total Expenses
$4,335
Mortgage P&I
59%
$2,554
Property Taxes
3%
$131
Home Insurance
4%
$177
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477