Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.51% first-year return on $127k initial cash invested.
-0.51%
Cash On Cash
6.46%
Cap Rate
1.06
DSCR
$5,302
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,302 income − $5,356 expenses = $54 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,211
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,302
Total Expenses
$5,356
Mortgage P&I
50%
$2,646
Property Taxes
14%
$723
Home Insurance
3%
$185
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583