Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.05% first-year return on $127k initial cash invested.
-0.05%
Cash On Cash
6.52%
Cap Rate
1.08
DSCR
$5,170
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,170 income − $5,175 expenses = $5 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,178
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,170
Total Expenses
$5,175
Mortgage P&I
50%
$2,610
Property Taxes
12%
$599
Home Insurance
3%
$175
HOA
1%
$33
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569