Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.83% first-year return on $130k initial cash invested.
-4.83%
Cash On Cash
5.27%
Cap Rate
0.87
DSCR
$4,527
Rent
-$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,527 income − $5,050 expenses = $523 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,327
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,527
Total Expenses
$5,050
Mortgage P&I
59%
$2,680
Property Taxes
14%
$642
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498