Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.94% first-year return on $130k initial cash invested.
-5.94%
Cash On Cash
5%
Cap Rate
0.83
DSCR
$4,359
Rent
-$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,359 income − $5,005 expenses = $646 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,357
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,359
Total Expenses
$5,005
Mortgage P&I
62%
$2,706
Property Taxes
16%
$678
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479