Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.46% first-year return on $130k initial cash invested.
-7.46%
Cash On Cash
4.45%
Cap Rate
0.75
DSCR
$3,634
Rent
-$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,634 income − $4,442 expenses = $808 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,329
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,634
Total Expenses
$4,442
Mortgage P&I
73%
$2,639
Property Taxes
10%
$379
Home Insurance
5%
$189
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400