Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.15% first-year return on $130k initial cash invested.
-5.15%
Cash On Cash
5.06%
Cap Rate
0.85
DSCR
$4,020
Rent
-$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,020 income − $4,578 expenses = $558 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,335
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,020
Total Expenses
$4,578
Mortgage P&I
66%
$2,648
Property Taxes
6%
$231
Home Insurance
5%
$192
HOA
3%
$140
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442