Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.14% first-year return on $130k initial cash invested.
-5.14%
Cash On Cash
5.08%
Cap Rate
0.85
DSCR
$4,012
Rent
-$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,012 income − $4,568 expenses = $556 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,012
Total Expenses
$4,568
Mortgage P&I
66%
$2,652
Property Taxes
4%
$160
Home Insurance
5%
$186
HOA
5%
$208
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441