Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.77% first-year return on $130k initial cash invested.
-5.77%
Cash On Cash
5.09%
Cap Rate
0.83
DSCR
$4,296
Rent
-$623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,296 income − $4,919 expenses = $623 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%
$5,314
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,296
Total Expenses
$4,919
Mortgage P&I
63%
$2,704
Property Taxes
11%
$486
Home Insurance
4%
$152
HOA
3%
$115
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473