Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.27% first-year return on $130k initial cash invested.
-7.27%
Cash On Cash
4.67%
Cap Rate
0.77
DSCR
$3,972
Rent
-$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,972 income − $4,758 expenses = $786 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,322
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,972
Total Expenses
$4,758
Mortgage P&I
68%
$2,698
Property Taxes
13%
$522
Home Insurance
5%
$187
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437