Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.73% first-year return on $130k initial cash invested.
-5.73%
Cash On Cash
4.93%
Cap Rate
0.83
DSCR
$4,166
Rent
-$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,166 income − $4,788 expenses = $622 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,346
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,166
Total Expenses
$4,788
Mortgage P&I
64%
$2,652
Property Taxes
13%
$537
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458