Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.15% first-year return on $130k initial cash invested.
-11.15%
Cash On Cash
4.06%
Cap Rate
0.63
DSCR
$3,454
Rent
-$1,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,454 income − $4,658 expenses = $1,204 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,316
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,454
Total Expenses
$4,658
Mortgage P&I
83%
$2,865
Property Taxes
12%
$405
Home Insurance
5%
$189
HOA
1%
$25
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380