Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.02% first-year return on $130k initial cash invested.
-0.02%
Cash On Cash
6.55%
Cap Rate
1.07
DSCR
$5,031
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,031 income − $5,033 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,031
Total Expenses
$5,033
Mortgage P&I
54%
$2,721
Property Taxes
7%
$365
Home Insurance
4%
$196
HOA
1%
$41
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553