Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.04% first-year return on $130k initial cash invested.
-10.04%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$2,990
Rent
-$1,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,990 income − $4,075 expenses = $1,085 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,321
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,990
Total Expenses
$4,075
Mortgage P&I
90%
$2,693
Property Taxes
6%
$168
Home Insurance
7%
$196
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329