Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.16% first-year return on $130k initial cash invested.
-6.16%
Cash On Cash
4.75%
Cap Rate
0.81
DSCR
$4,329
Rent
-$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,329 income − $4,996 expenses = $667 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,329
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,329
Total Expenses
$4,996
Mortgage P&I
60%
$2,604
Property Taxes
17%
$729
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476