Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.74% first-year return on $130k initial cash invested.
-14.74%
Cash On Cash
2.83%
Cap Rate
0.46
DSCR
$3,564
Rent
-$1,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,564 income − $5,156 expenses = $1,592 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,313
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,564
Total Expenses
$5,156
Mortgage P&I
76%
$2,701
Property Taxes
29%
$1,032
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392