Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.19% first-year return on $132k initial cash invested.
-1.19%
Cash On Cash
6.16%
Cap Rate
1.03
DSCR
$5,128
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,128 income − $5,259 expenses = $131 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,442
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,128
Total Expenses
$5,259
Mortgage P&I
53%
$2,720
Property Taxes
12%
$604
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564