Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.84% first-year return on $129k initial cash invested.
-1.84%
Cash On Cash
6.54%
Cap Rate
1.01
DSCR
$5,364
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,364 income − $5,563 expenses = $199 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,308
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,364
Total Expenses
$5,563
Mortgage P&I
54%
$2,878
Property Taxes
13%
$674
Home Insurance
3%
$186
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590