Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.46% first-year return on $130k initial cash invested.
-9.46%
Cash On Cash
4.01%
Cap Rate
0.67
DSCR
$3,651
Rent
-$1,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,651 income − $4,677 expenses = $1,026 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,342
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,651
Total Expenses
$4,677
Mortgage P&I
73%
$2,664
Property Taxes
7%
$252
Home Insurance
5%
$189
HOA
9%
$330
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402