Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.46% first-year return on $130k initial cash invested.
-6.46%
Cash On Cash
4.84%
Cap Rate
0.8
DSCR
$3,768
Rent
-$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,768 income − $4,469 expenses = $701 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,344
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$4,469
Mortgage P&I
72%
$2,704
Property Taxes
8%
$297
Home Insurance
5%
$187
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414