Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.22% first-year return on $130k initial cash invested.
-2.22%
Cash On Cash
6.07%
Cap Rate
0.98
DSCR
$4,888
Rent
-$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,888 income − $5,129 expenses = $241 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,342
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,888
Total Expenses
$5,129
Mortgage P&I
56%
$2,748
Property Taxes
11%
$523
Home Insurance
4%
$194
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538