Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.6% first-year return on $130k initial cash invested.
-2.6%
Cash On Cash
5.59%
Cap Rate
0.96
DSCR
$4,701
Rent
-$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,701 income − $4,983 expenses = $282 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,351
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,701
Total Expenses
$4,983
Mortgage P&I
55%
$2,586
Property Taxes
11%
$537
Home Insurance
4%
$201
HOA
1%
$61
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517