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 $130k initial cash invested.
-0.05%
Cash On Cash
6.55%
Cap Rate
1.08
DSCR
$5,436
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,436 income − $5,441 expenses = $5 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,328
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,436
Total Expenses
$5,441
Mortgage P&I
50%
$2,694
Property Taxes
6%
$344
Home Insurance
3%
$189
HOA
7%
$367
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$598