Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.74% first-year return on $130k initial cash invested.
-4.74%
Cash On Cash
5.09%
Cap Rate
0.87
DSCR
$4,328
Rent
-$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,328 income − $4,843 expenses = $515 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,351
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,328
Total Expenses
$4,843
Mortgage P&I
60%
$2,610
Property Taxes
13%
$576
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476