Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.8% first-year return on $130k initial cash invested.
-13.8%
Cash On Cash
3.21%
Cap Rate
0.51
DSCR
$3,080
Rent
-$1,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,080 income − $4,575 expenses = $1,495 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,334
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,080
Total Expenses
$4,575
Mortgage P&I
91%
$2,801
Property Taxes
17%
$535
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339