Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.78% first-year return on $130k initial cash invested.
-1.78%
Cash On Cash
6%
Cap Rate
1
DSCR
$5,148
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,148 income − $5,341 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,335
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,148
Total Expenses
$5,341
Mortgage P&I
52%
$2,656
Property Taxes
15%
$763
Home Insurance
3%
$172
HOA
0%
$0
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566