Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.89% first-year return on $130k initial cash invested.
-11.89%
Cash On Cash
3.2%
Cap Rate
0.56
DSCR
$4,029
Rent
-$1,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,029 income − $5,321 expenses = $1,292 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,029
Total Expenses
$5,321
Mortgage P&I
63%
$2,556
Property Taxes
10%
$409
Home Insurance
5%
$187
HOA
20%
$800
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443