Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.38% first-year return on $130k initial cash invested.
-8.38%
Cash On Cash
4.42%
Cap Rate
0.73
DSCR
$4,416
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,416 income − $5,322 expenses = $906 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,321
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,416
Total Expenses
$5,322
Mortgage P&I
61%
$2,691
Property Taxes
21%
$945
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$132
Maintenance
4%
$177
Other
11%
$486