Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.62% first-year return on $130k initial cash invested.
-3.62%
Cash On Cash
5.69%
Cap Rate
0.93
DSCR
$4,796
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,796 income − $5,187 expenses = $391 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,322
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,796
Total Expenses
$5,187
Mortgage P&I
57%
$2,723
Property Taxes
13%
$640
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528