Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.69% first-year return on $130k initial cash invested.
-10.69%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$3,522
Rent
-$1,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,522 income − $4,677 expenses = $1,155 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,314
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,522
Total Expenses
$4,677
Mortgage P&I
77%
$2,697
Property Taxes
17%
$591
Home Insurance
5%
$191
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387