Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.18% first-year return on $124k initial cash invested.
-0.18%
Cash On Cash
6.83%
Cap Rate
1.07
DSCR
$5,208
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,208 income − $5,227 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,030
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,208
Total Expenses
$5,227
Mortgage P&I
51%
$2,674
Property Taxes
15%
$781
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573