Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.34% first-year return on $130k initial cash invested.
-5.34%
Cash On Cash
5.32%
Cap Rate
0.85
DSCR
$3,898
Rent
-$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $4,476 expenses = $578 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,329
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,898
Total Expenses
$4,476
Mortgage P&I
71%
$2,786
Property Taxes
5%
$178
Home Insurance
5%
$186
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429