Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.91% first-year return on $130k initial cash invested.
-7.91%
Cash On Cash
4.44%
Cap Rate
0.74
DSCR
$3,758
Rent
-$859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,758 income − $4,617 expenses = $859 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,349
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,758
Total Expenses
$4,617
Mortgage P&I
72%
$2,688
Property Taxes
10%
$390
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413