Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.41% first-year return on $127k initial cash invested.
-0.41%
Cash On Cash
6.53%
Cap Rate
1.06
DSCR
$5,271
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,271 income − $5,314 expenses = $43 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,192
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,271
Total Expenses
$5,314
Mortgage P&I
50%
$2,657
Property Taxes
13%
$679
Home Insurance
4%
$185
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580