Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.16% first-year return on $128k initial cash invested.
-0.16%
Cash On Cash
6.49%
Cap Rate
1.07
DSCR
$4,878
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,878 income − $4,895 expenses = $17 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,878
Total Expenses
$4,895
Mortgage P&I
55%
$2,659
Property Taxes
8%
$377
Home Insurance
4%
$187
HOA
0%
$14
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537