Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.79% first-year return on $130k initial cash invested.
-1.79%
Cash On Cash
6.06%
Cap Rate
1.01
DSCR
$5,648
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,648 income − $5,842 expenses = $194 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,349
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,648
Total Expenses
$5,842
Mortgage P&I
47%
$2,669
Property Taxes
18%
$1,026
Home Insurance
3%
$192
HOA
1%
$35
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621