Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.32% first-year return on $131k initial cash invested.
-0.32%
Cash On Cash
6.63%
Cap Rate
1.06
DSCR
$5,284
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,284 income − $5,319 expenses = $35 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,369
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,284
Total Expenses
$5,319
Mortgage P&I
53%
$2,789
Property Taxes
10%
$542
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$159
Maintenance
4%
$211
Other
11%
$581