Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.27% first-year return on $130k initial cash invested.
-12.27%
Cash On Cash
3.51%
Cap Rate
0.57
DSCR
$3,868
Rent
-$1,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,868 income − $5,192 expenses = $1,324 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,311
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,868
Total Expenses
$5,192
Mortgage P&I
70%
$2,723
Property Taxes
24%
$940
Home Insurance
5%
$191
HOA
1%
$23
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425