Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.84% first-year return on $130k initial cash invested.
-0.84%
Cash On Cash
6.44%
Cap Rate
1.04
DSCR
$4,808
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,808 income − $4,899 expenses = $91 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,312
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,808
Total Expenses
$4,899
Mortgage P&I
57%
$2,749
Property Taxes
6%
$280
Home Insurance
4%
$196
HOA
1%
$40
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529