Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.95% first-year return on $130k initial cash invested.
-5.95%
Cash On Cash
5.28%
Cap Rate
0.83
DSCR
$4,064
Rent
-$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,064 income − $4,709 expenses = $645 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,341
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,064
Total Expenses
$4,709
Mortgage P&I
70%
$2,832
Property Taxes
6%
$237
Home Insurance
5%
$192
HOA
2%
$65
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447