Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.48% first-year return on $132k initial cash invested.
-0.48%
Cash On Cash
6.96%
Cap Rate
1.05
DSCR
$5,271
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,271 income − $5,324 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,436
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,271
Total Expenses
$5,324
Mortgage P&I
57%
$2,994
Property Taxes
6%
$341
Home Insurance
4%
$196
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580