Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.83% first-year return on $130k initial cash invested.
-6.83%
Cash On Cash
4.63%
Cap Rate
0.78
DSCR
$3,656
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,656 income − $4,398 expenses = $742 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,353
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,656
Total Expenses
$4,398
Mortgage P&I
73%
$2,660
Property Taxes
8%
$303
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402