Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.62% first-year return on $130k initial cash invested.
-11.62%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$3,206
Rent
-$1,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,206 income − $4,463 expenses = $1,257 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,325
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,206
Total Expenses
$4,463
Mortgage P&I
82%
$2,643
Property Taxes
16%
$523
Home Insurance
6%
$192
HOA
0%
$15
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353