Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.17% first-year return on $130k initial cash invested.
-13.17%
Cash On Cash
3.14%
Cap Rate
0.51
DSCR
$2,559
Rent
-$1,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,559 income − $3,980 expenses = $1,421 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,310
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,559
Total Expenses
$3,980
Mortgage P&I
106%
$2,709
Property Taxes
8%
$210
Home Insurance
8%
$192
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281